{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Simulation","Simulation2","Simulation3","Simulation4","Simulation5","Simulation6","Simulation7","Simulation8","Simulation9","Simulation10","10yr","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Other cost","Salary in Industry","travel frequence","Ransom Statistics","Industry Type P","Kidnapping Statistics","Variables"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":1,"defined_names":15,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Simulation","index":0,"n_rows":54,"n_cols":115,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":9},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},{"$f":"RANDBETWEEN(1,50)","v":42},{"$f":"RANDBETWEEN(D3,500)","v":479},{"$f":"RANDBETWEEN(E3,20000)","v":8341},{"$f":"RANDBETWEEN(500000,50000000)","v":29736371},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1534779999037408},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.07503672280361},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.675818155566},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7743992006838063},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3039655258754688},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.710992755594717},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.444389929899403},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2439.5473958588937},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.5149538106125},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3243.5806478795453},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":8543.9204729558169}]
[{"$f":"RANDBETWEEN(0,10)","v":1},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},{"$f":"RANDBETWEEN(1,50)","v":34},{"$f":"RANDBETWEEN(D4,500)","v":421},{"$f":"RANDBETWEEN(E4,20000)","v":11295},{"$f":"RANDBETWEEN(500000,50000000)","v":3130531},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1519.6340191102386},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2854.4388552242344},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":749.09044204514953},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.1041551900796},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7309360972299883},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":394.11434595106016},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22719.981374121668},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":1671.5974210212626}]
[7,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},35,157,15272,26917104,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":108.9589993137418},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.902894801462246},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.173042059105512},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.570992283175217},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2862783506029913},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0721522362897118},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10291.203035755965},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.917390549940505},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":154.33224874666274},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5709922831752161},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":11569.984134280377},null,null,null,"Results"]
[7,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},50,121,9579,46371945,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9825357765984366},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":111.00257544868133},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5263908750785262},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9253285743039941},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.70078702647219},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":680.67615592370896},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":433.52011440452321},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.051180539708287},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":155.25137947124793},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":406672.65820558846}]
[5,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},10,334,19970,18475947,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1686473858347197},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1285.5598111443512},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.78854280698829},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.189097855216176},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2653.3305259258373},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.88369854384348},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":478.72227242604254},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4136416123022473},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0273631017542177},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":2428.4767091116296},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[0,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},17,59,13806,8494146,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.44745732381881},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3784955053591528},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.105462797625985},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3204.5365570125323},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5841341884036377},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.882834646325835},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6977427455487213},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4134611318129888},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8199291383352101},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0},null,null,null,"Annual Expenses",735811.76]
[8,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},12,350,8672,27484181,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63.208042551877703},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6015068214926327},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":309.18162556526715},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4045.5805813062016},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":240.63886723034281},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2365.4143759104741},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":4869.2289318693229},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":-329139.10179441154}]
[5,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},15,232,17319,11425635,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.052868615151937},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9737359983142442},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":119.20163489207626},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1925522262595347},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3210.4564036654551},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":225.80722073627842},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.652058737029247},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4994.2547571131126},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":234.5510634560967}]
[10,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},50,152,7884,40250822,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4203732126430682},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.966706331827339},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38228.697491548308},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26699.407771875012},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2617.0910164846168},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1154.2385244099601},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127731754246943},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7582875922558605},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":75669.212239093045}]
[9,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},28,474,3653,30792206,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.618434085504934},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.262695542904435},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":640.04068550567365},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":287.35547520132423},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85522462857536963},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2094.4276618172312},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7232912114687693},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2703.2079688521067},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":3360.8118147919508},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[7,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},8,405,1767,40820367,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6736.6725147343977},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5837420282118475},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1099.2049395112138},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16683.805945052998},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2652.8999429620167},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7818398326885845},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3513.9095757549821},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.0774873553546},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":923.62805908914424},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":33767.64434986416}]
[9,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},11,247,4895,46522363,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1676864552659927},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.3529473386134},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":108.05287331313487},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.72825359568185},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93862560723721333},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.1765260475204},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2580392978481791},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7804159077008404},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":3617.5424468208321}]
[3,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},19,394,11225,31158586,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2726.4151299042919},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":79.439030330520936},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.8290124384525},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3689.9133174234703},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1954.9316980039889},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.7717233934973},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5404508351582438},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":5846.151489940592}]
[8,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},23,234,6048,47085091,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4202651614465571},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30131.66004648243},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2855074649020448},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2580727947024721},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5218.8582456176382},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.224517473697336},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2924.9348514441444},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2580727947024721},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":42138.405657082854}]
[7,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},33,51,9495,12789736,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.754115361682421},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.51199937634525461},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":85.471982609397514},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.940048438755191},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263986279595601},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":197.16863256066509},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.502353101163145},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":145.13634527235359}]
[3,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},18,238,9724,47240655,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.75955875170575},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1668.8497443142671},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4095.9975097098036},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":625.57052875567888},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":676.91944299104102},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2373.8167385818174},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323618535422451},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":7139.6674940533558}]
[1,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},10,106,19921,2321249,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.868926779666026},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7929837238611648},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.7379735460895},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.355377206357872},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":66588.869730515158},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.783036508963029},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8306.0793705588148},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":549.7058296282562},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":919.67368059300418},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":54.855819457632634}]
[6,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},15,151,1030,40906318,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":451.43794193631931},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.054402061693327},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2850998239377791},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8642735730133317},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038217608266671},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2099830022186673},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":93.828377168213336},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.0633419800492},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1825.3977467393893},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":548.84009307136955}]
[2,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},49,122,2458,40647714,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.1301209701905},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":194.4193925465128},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9028517596806522},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3040.772512946437},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13014.614072503891},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.998552299591502},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.6641735199211},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2220613666212783},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":2632.9044648683739}]
[3,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},32,258,7111,17301462,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0719255658504694},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.131342487531068},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2129645965947367},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.118581488848575},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":172.0278316876263},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38806.28406947304},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5705074602912807},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.90531547915725},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":29.057855914973906}]
[0,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},48,185,19290,40310815,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":354.10980274322054},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":533.60428362607365},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4301.166268205814},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3090711999430482},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4096.3488268626797},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7815477975868674},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.4643392760604},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.054762161425437},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":340.61761154276343},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[0,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},24,358,12395,5249609,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4978.8534620617402},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1441367467638202},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1394034108111804},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":707.80455322719195},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.637214798516915},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.42890186455},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22920.690151537539},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[2,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},39,174,19797,45892314,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6129449476550139},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3656.008548018031},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4966.7421311403059},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2771.3326827890687},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":207.94092536402695},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93875102773572228},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2227.6229281021147},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":1.7742394424205155}]
[9,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},2,461,2718,40564713,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1298686495360428},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1838304964976123},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":739.24033104020839},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81449325357115798},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3899.7936980987042},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.7405702849346},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.1835325995},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6761798524253546},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":9352.2949568652493}]
[0,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},30,232,758,12489664,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9404851002678107},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.483268538246085},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":170.88937614725302},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1802.0959092806379},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14829.804303230771},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.3231294566431},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.95289030019416},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[1,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},15,102,7605,32866051,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4302030351683221},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5218.4820581534414},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4132704792486601},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9670016055461},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9732233386851545},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0592639457188184},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4191554521674878},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4670440825862077},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":5.9732233386851545}]
[3,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},26,302,18804,36966141,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.979904037988589},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":66.326550117169091},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3633357927742384},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.200341791300033},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16689.069963457583},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.678054525433211},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.5310940945449},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1796.21643731174},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":111.83676894272512}]
[3,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},24,423,11220,4847459,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.474390613474348},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4987060452225505},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.368046576077155},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098621880092352},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17799.134537452275},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15909.466790937973},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53400.304733586454},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":158.18162036213863},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":34.621829674821782}]
[4,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},4,430,3430,35751044,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.968248572917673},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3811883563252447},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7783905108948606},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.281147809921734},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.593694117213051},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26843.916767167226},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.796677971508664},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2127896482489389},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":54.040610184151561}]
[2,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},40,306,6440,21366410,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.598075288780066},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1916.7571934547066},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":435.95729566728852},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.80097530950786},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7235145410610606},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751670582820354},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4105.1833134404997},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":459.78053110533591},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4191258811345802},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":11.657882817658074}]
[2,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},41,373,9885,45034581,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323624058226985},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.7981952066239},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":112.51556063074085},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.96767959392149039},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4133319009576386},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.750665861444212},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.09367492206175},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1842878942656094},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":3.2255986464049684}]
[9,32,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},34,72,17589,37966064,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K34,'travel frequence'!$A$1:$D$4,MATCH(J34,'travel frequence'!$A$1:$D$1,0),FALSE)*L34*IF(ISNA(VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.469614742268821},{"$f":"IF(VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(N34=\"N\",0,SUM(P34,'Other cost'!$B$16,VLOOKUP(Q34,'Other cost'!$A$9:$B$13,2,FALSE),IF(O34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(O34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U34,'travel frequence'!$A$1:$D$4,MATCH(T34,'travel frequence'!$A$1:$D$1,0),FALSE)*V34*IF(ISNA(VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2999.2614065980474},{"$f":"IF(VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(X34=\"N\",0,SUM(Z34,'Other cost'!$B$16,VLOOKUP(AA34,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(Y34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE34,'travel frequence'!$A$1:$D$4,MATCH(AD34,'travel frequence'!$A$1:$D$1,0),FALSE)*AF34*IF(ISNA(VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2234.3405342082115},{"$f":"IF(VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(AH34=\"N\",0,SUM(AJ34,'Other cost'!$B$16,VLOOKUP(AK34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AI34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO34,'travel frequence'!$A$1:$D$4,MATCH(AN34,'travel frequence'!$A$1:$D$1,0),FALSE)*AP34*IF(ISNA(VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4516582925262105},{"$f":"IF(VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(AR34=\"N\",0,SUM(AT34,'Other cost'!$B$16,VLOOKUP(AU34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AS34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY34,'travel frequence'!$A$1:$D$4,MATCH(AX34,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ34*IF(ISNA(VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1248.9018427836027},{"$f":"IF(VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(BB34=\"N\",0,SUM(BD34,'Other cost'!$B$16,VLOOKUP(BE34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BC34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI34,'travel frequence'!$A$1:$D$4,MATCH(BH34,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ34*IF(ISNA(VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3079.2005487056917},{"$f":"IF(VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(BL34=\"N\",0,SUM(BN34,'Other cost'!$B$16,VLOOKUP(BO34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BM34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS34,'travel frequence'!$A$1:$D$4,MATCH(BR34,'travel frequence'!$A$1:$D$1,0),FALSE)*BT34*IF(ISNA(VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5842546069590058},{"$f":"IF(VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(BV34=\"N\",0,SUM(BX34,'Other cost'!$B$16,VLOOKUP(BY34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BW34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC34,'travel frequence'!$A$1:$D$4,MATCH(CB34,'travel frequence'!$A$1:$D$1,0),FALSE)*CD34*IF(ISNA(VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3643.7307997513467},{"$f":"IF(VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(CF34=\"N\",0,SUM(CH34,'Other cost'!$B$16,VLOOKUP(CI34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CG34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM34,'travel frequence'!$A$1:$D$4,MATCH(CL34,'travel frequence'!$A$1:$D$1,0),FALSE)*CN34*IF(ISNA(VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7348073711344094},{"$f":"IF(VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(CP34=\"N\",0,SUM(CR34,'Other cost'!$B$16,VLOOKUP(CS34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CQ34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW34,'travel frequence'!$A$1:$D$4,MATCH(CV34,'travel frequence'!$A$1:$D$1,0),FALSE)*CX34*IF(ISNA(VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU34,Variables!$K$1:$K$36,1,FALSE)),MIN($H34,IF(CZ34=\"N\",0,SUM(DB34,'Other cost'!$B$16,VLOOKUP(DC34,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(DA34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A34=0,0,IF(A34=1,M34,IF(A34=2,M34+W34,IF(A34=3,M34+W34+AG34,IF(A34=4,M34+W34+AG34+AQ34,IF(A34=5,M34+W34+AG34+AQ34+BA34,IF(A34=6,M34+W34+AG34+AQ34+BA34+BK34,IF(A34=7,M34+W34+AG34+AQ34+BA34+BK34+BU34,IF(A34=8,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34,IF(A34=9,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34,IF(A34=10,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34+CY34))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":14555.943013765769}]
[7,33,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},46,124,9984,4675435,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K35,'travel frequence'!$A$1:$D$4,MATCH(J35,'travel frequence'!$A$1:$D$1,0),FALSE)*L35*IF(ISNA(VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2155.2924893112895},{"$f":"IF(VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(N35=\"N\",0,SUM(P35,'Other cost'!$B$16,VLOOKUP(Q35,'Other cost'!$A$9:$B$13,2,FALSE),IF(O35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(O35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U35,'travel frequence'!$A$1:$D$4,MATCH(T35,'travel frequence'!$A$1:$D$1,0),FALSE)*V35*IF(ISNA(VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7737763949783396},{"$f":"IF(VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(X35=\"N\",0,SUM(Z35,'Other cost'!$B$16,VLOOKUP(AA35,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(Y35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE35,'travel frequence'!$A$1:$D$4,MATCH(AD35,'travel frequence'!$A$1:$D$1,0),FALSE)*AF35*IF(ISNA(VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.8104095100571},{"$f":"IF(VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(AH35=\"N\",0,SUM(AJ35,'Other cost'!$B$16,VLOOKUP(AK35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AI35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO35,'travel frequence'!$A$1:$D$4,MATCH(AN35,'travel frequence'!$A$1:$D$1,0),FALSE)*AP35*IF(ISNA(VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(AR35=\"N\",0,SUM(AT35,'Other cost'!$B$16,VLOOKUP(AU35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AS35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY35,'travel frequence'!$A$1:$D$4,MATCH(AX35,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ35*IF(ISNA(VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2782673207623425},{"$f":"IF(VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(BB35=\"N\",0,SUM(BD35,'Other cost'!$B$16,VLOOKUP(BE35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BC35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI35,'travel frequence'!$A$1:$D$4,MATCH(BH35,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ35*IF(ISNA(VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.961042197952622},{"$f":"IF(VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(BL35=\"N\",0,SUM(BN35,'Other cost'!$B$16,VLOOKUP(BO35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BM35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS35,'travel frequence'!$A$1:$D$4,MATCH(BR35,'travel frequence'!$A$1:$D$1,0),FALSE)*BT35*IF(ISNA(VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(BV35=\"N\",0,SUM(BX35,'Other cost'!$B$16,VLOOKUP(BY35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BW35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC35,'travel frequence'!$A$1:$D$4,MATCH(CB35,'travel frequence'!$A$1:$D$1,0),FALSE)*CD35*IF(ISNA(VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7040210668655895},{"$f":"IF(VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(CF35=\"N\",0,SUM(CH35,'Other cost'!$B$16,VLOOKUP(CI35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CG35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM35,'travel frequence'!$A$1:$D$4,MATCH(CL35,'travel frequence'!$A$1:$D$1,0),FALSE)*CN35*IF(ISNA(VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(CP35=\"N\",0,SUM(CR35,'Other cost'!$B$16,VLOOKUP(CS35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CQ35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW35,'travel frequence'!$A$1:$D$4,MATCH(CV35,'travel frequence'!$A$1:$D$1,0),FALSE)*CX35*IF(ISNA(VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2309.2419528335245},{"$f":"IF(VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),MIN($H35,IF(CZ35=\"N\",0,SUM(DB35,'Other cost'!$B$16,VLOOKUP(DC35,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(DA35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A35=0,0,IF(A35=1,M35,IF(A35=2,M35+W35,IF(A35=3,M35+W35+AG35,IF(A35=4,M35+W35+AG35+AQ35,IF(A35=5,M35+W35+AG35+AQ35+BA35,IF(A35=6,M35+W35+AG35+AQ35+BA35+BK35,IF(A35=7,M35+W35+AG35+AQ35+BA35+BK35+BU35,IF(A35=8,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35,IF(A35=9,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35,IF(A35=10,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35+CY35))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":7152.3275832085437}]
[0,34,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},2,90,16918,42316185,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K36,'travel frequence'!$A$1:$D$4,MATCH(J36,'travel frequence'!$A$1:$D$1,0),FALSE)*L36*IF(ISNA(VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7976641131781328},{"$f":"IF(VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(N36=\"N\",0,SUM(P36,'Other cost'!$B$16,VLOOKUP(Q36,'Other cost'!$A$9:$B$13,2,FALSE),IF(O36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(O36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U36,'travel frequence'!$A$1:$D$4,MATCH(T36,'travel frequence'!$A$1:$D$1,0),FALSE)*V36*IF(ISNA(VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4616891849007114},{"$f":"IF(VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(X36=\"N\",0,SUM(Z36,'Other cost'!$B$16,VLOOKUP(AA36,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(Y36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE36,'travel frequence'!$A$1:$D$4,MATCH(AD36,'travel frequence'!$A$1:$D$1,0),FALSE)*AF36*IF(ISNA(VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(AH36=\"N\",0,SUM(AJ36,'Other cost'!$B$16,VLOOKUP(AK36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AI36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO36,'travel frequence'!$A$1:$D$4,MATCH(AN36,'travel frequence'!$A$1:$D$1,0),FALSE)*AP36*IF(ISNA(VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.004662547551746},{"$f":"IF(VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(AR36=\"N\",0,SUM(AT36,'Other cost'!$B$16,VLOOKUP(AU36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AS36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY36,'travel frequence'!$A$1:$D$4,MATCH(AX36,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ36*IF(ISNA(VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7825634245136275},{"$f":"IF(VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(BB36=\"N\",0,SUM(BD36,'Other cost'!$B$16,VLOOKUP(BE36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BC36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI36,'travel frequence'!$A$1:$D$4,MATCH(BH36,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ36*IF(ISNA(VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(BL36=\"N\",0,SUM(BN36,'Other cost'!$B$16,VLOOKUP(BO36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BM36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS36,'travel frequence'!$A$1:$D$4,MATCH(BR36,'travel frequence'!$A$1:$D$1,0),FALSE)*BT36*IF(ISNA(VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.5196660903835},{"$f":"IF(VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(BV36=\"N\",0,SUM(BX36,'Other cost'!$B$16,VLOOKUP(BY36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BW36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC36,'travel frequence'!$A$1:$D$4,MATCH(CB36,'travel frequence'!$A$1:$D$1,0),FALSE)*CD36*IF(ISNA(VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.00261210571157},{"$f":"IF(VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(CF36=\"N\",0,SUM(CH36,'Other cost'!$B$16,VLOOKUP(CI36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CG36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM36,'travel frequence'!$A$1:$D$4,MATCH(CL36,'travel frequence'!$A$1:$D$1,0),FALSE)*CN36*IF(ISNA(VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(CP36=\"N\",0,SUM(CR36,'Other cost'!$B$16,VLOOKUP(CS36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CQ36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW36,'travel frequence'!$A$1:$D$4,MATCH(CV36,'travel frequence'!$A$1:$D$1,0),FALSE)*CX36*IF(ISNA(VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9822731056969305},{"$f":"IF(VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),MIN($H36,IF(CZ36=\"N\",0,SUM(DB36,'Other cost'!$B$16,VLOOKUP(DC36,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(DA36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A36=0,0,IF(A36=1,M36,IF(A36=2,M36+W36,IF(A36=3,M36+W36+AG36,IF(A36=4,M36+W36+AG36+AQ36,IF(A36=5,M36+W36+AG36+AQ36+BA36,IF(A36=6,M36+W36+AG36+AQ36+BA36+BK36,IF(A36=7,M36+W36+AG36+AQ36+BA36+BK36+BU36,IF(A36=8,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36,IF(A36=9,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36,IF(A36=10,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36+CY36))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[6,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},50,243,9365,48963412,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4613107989678369},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9817893736804715},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0111628182969277},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":122.10247721269553},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8181.7291337257284},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751955635467928},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.199263652709349},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6974227844827201},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3438.4074759459008},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.637072606206736},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":9169.6416125213218}]
[4,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},10,22,1922,8547013,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":207.0131251769804},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7273331707804829},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44969.480210181275},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8417128043288553},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7824483149240722},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":238.41450418253697}]
[2,37,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},26,265,15284,20700721,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K39,'travel frequence'!$A$1:$D$4,MATCH(J39,'travel frequence'!$A$1:$D$1,0),FALSE)*L39*IF(ISNA(VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3352.8328030118032},{"$f":"IF(VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(N39=\"N\",0,SUM(P39,'Other cost'!$B$16,VLOOKUP(Q39,'Other cost'!$A$9:$B$13,2,FALSE),IF(O39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(O39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U39,'travel frequence'!$A$1:$D$4,MATCH(T39,'travel frequence'!$A$1:$D$1,0),FALSE)*V39*IF(ISNA(VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.145457063491},{"$f":"IF(VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(X39=\"N\",0,SUM(Z39,'Other cost'!$B$16,VLOOKUP(AA39,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(Y39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE39,'travel frequence'!$A$1:$D$4,MATCH(AD39,'travel frequence'!$A$1:$D$1,0),FALSE)*AF39*IF(ISNA(VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9736250134645017},{"$f":"IF(VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(AH39=\"N\",0,SUM(AJ39,'Other cost'!$B$16,VLOOKUP(AK39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AI39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO39,'travel frequence'!$A$1:$D$4,MATCH(AN39,'travel frequence'!$A$1:$D$1,0),FALSE)*AP39*IF(ISNA(VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.360750034623004},{"$f":"IF(VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(AR39=\"N\",0,SUM(AT39,'Other cost'!$B$16,VLOOKUP(AU39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AS39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY39,'travel frequence'!$A$1:$D$4,MATCH(AX39,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ39*IF(ISNA(VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1993825207353321},{"$f":"IF(VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(BB39=\"N\",0,SUM(BD39,'Other cost'!$B$16,VLOOKUP(BE39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BC39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI39,'travel frequence'!$A$1:$D$4,MATCH(BH39,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ39*IF(ISNA(VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":165.12459386812441},{"$f":"IF(VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(BL39=\"N\",0,SUM(BN39,'Other cost'!$B$16,VLOOKUP(BO39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BM39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS39,'travel frequence'!$A$1:$D$4,MATCH(BR39,'travel frequence'!$A$1:$D$1,0),FALSE)*BT39*IF(ISNA(VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.10747553108376},{"$f":"IF(VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(BV39=\"N\",0,SUM(BX39,'Other cost'!$B$16,VLOOKUP(BY39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BW39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC39,'travel frequence'!$A$1:$D$4,MATCH(CB39,'travel frequence'!$A$1:$D$1,0),FALSE)*CD39*IF(ISNA(VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5228875101945514},{"$f":"IF(VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(CF39=\"N\",0,SUM(CH39,'Other cost'!$B$16,VLOOKUP(CI39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CG39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM39,'travel frequence'!$A$1:$D$4,MATCH(CL39,'travel frequence'!$A$1:$D$1,0),FALSE)*CN39*IF(ISNA(VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8432900041547604},{"$f":"IF(VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(CP39=\"N\",0,SUM(CR39,'Other cost'!$B$16,VLOOKUP(CS39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CQ39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW39,'travel frequence'!$A$1:$D$4,MATCH(CV39,'travel frequence'!$A$1:$D$1,0),FALSE)*CX39*IF(ISNA(VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":83.439594188072164},{"$f":"IF(VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU39,Variables!$K$1:$K$36,1,FALSE)),MIN($H39,IF(CZ39=\"N\",0,SUM(DB39,'Other cost'!$B$16,VLOOKUP(DC39,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(DA39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A39=0,0,IF(A39=1,M39,IF(A39=2,M39+W39,IF(A39=3,M39+W39+AG39,IF(A39=4,M39+W39+AG39+AQ39,IF(A39=5,M39+W39+AG39+AQ39+BA39,IF(A39=6,M39+W39+AG39+AQ39+BA39+BK39,IF(A39=7,M39+W39+AG39+AQ39+BA39+BK39+BU39,IF(A39=8,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39,IF(A39=9,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39,IF(A39=10,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39+CY39))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":4916.9760860828237}]
[1,38,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},45,481,3930,2814526,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K40,'travel frequence'!$A$1:$D$4,MATCH(J40,'travel frequence'!$A$1:$D$1,0),FALSE)*L40*IF(ISNA(VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.363491361652},{"$f":"IF(VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(N40=\"N\",0,SUM(P40,'Other cost'!$B$16,VLOOKUP(Q40,'Other cost'!$A$9:$B$13,2,FALSE),IF(O40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(O40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(S40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U40,'travel frequence'!$A$1:$D$4,MATCH(T40,'travel frequence'!$A$1:$D$1,0),FALSE)*V40*IF(ISNA(VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2562.4216806067138},{"$f":"IF(VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(X40=\"N\",0,SUM(Z40,'Other cost'!$B$16,VLOOKUP(AA40,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(Y40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE40,'travel frequence'!$A$1:$D$4,MATCH(AD40,'travel frequence'!$A$1:$D$1,0),FALSE)*AF40*IF(ISNA(VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3714.1267843504829},{"$f":"IF(VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(AH40=\"N\",0,SUM(AJ40,'Other cost'!$B$16,VLOOKUP(AK40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AI40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO40,'travel frequence'!$A$1:$D$4,MATCH(AN40,'travel frequence'!$A$1:$D$1,0),FALSE)*AP40*IF(ISNA(VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.0349993970556},{"$f":"IF(VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(AR40=\"N\",0,SUM(AT40,'Other cost'!$B$16,VLOOKUP(AU40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AS40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY40,'travel frequence'!$A$1:$D$4,MATCH(AX40,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ40*IF(ISNA(VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7274749113941201},{"$f":"IF(VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(BB40=\"N\",0,SUM(BD40,'Other cost'!$B$16,VLOOKUP(BE40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BC40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI40,'travel frequence'!$A$1:$D$4,MATCH(BH40,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ40*IF(ISNA(VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":510.69243284819134},{"$f":"IF(VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(BL40=\"N\",0,SUM(BN40,'Other cost'!$B$16,VLOOKUP(BO40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BM40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS40,'travel frequence'!$A$1:$D$4,MATCH(BR40,'travel frequence'!$A$1:$D$1,0),FALSE)*BT40*IF(ISNA(VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3870.5110700073456},{"$f":"IF(VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(BV40=\"N\",0,SUM(BX40,'Other cost'!$B$16,VLOOKUP(BY40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BW40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC40,'travel frequence'!$A$1:$D$4,MATCH(CB40,'travel frequence'!$A$1:$D$1,0),FALSE)*CD40*IF(ISNA(VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":87.403921940694971},{"$f":"IF(VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(CF40=\"N\",0,SUM(CH40,'Other cost'!$B$16,VLOOKUP(CI40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CG40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM40,'travel frequence'!$A$1:$D$4,MATCH(CL40,'travel frequence'!$A$1:$D$1,0),FALSE)*CN40*IF(ISNA(VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.1005095273072},{"$f":"IF(VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(CP40=\"N\",0,SUM(CR40,'Other cost'!$B$16,VLOOKUP(CS40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CQ40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW40,'travel frequence'!$A$1:$D$4,MATCH(CV40,'travel frequence'!$A$1:$D$1,0),FALSE)*CX40*IF(ISNA(VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":92.402611420842248},{"$f":"IF(VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU40,Variables!$K$1:$K$36,1,FALSE)),MIN($H40,IF(CZ40=\"N\",0,SUM(DB40,'Other cost'!$B$16,VLOOKUP(DC40,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(DA40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A40=0,0,IF(A40=1,M40,IF(A40=2,M40+W40,IF(A40=3,M40+W40+AG40,IF(A40=4,M40+W40+AG40+AQ40,IF(A40=5,M40+W40+AG40+AQ40+BA40,IF(A40=6,M40+W40+AG40+AQ40+BA40+BK40,IF(A40=7,M40+W40+AG40+AQ40+BA40+BK40+BU40,IF(A40=8,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40,IF(A40=9,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40,IF(A40=10,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40+CY40))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":2102.4998404978173}]
[2,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},32,429,3318,23632069,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8643815086386404},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":294.89461300582872},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2796.3769744258448},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":105.34166784036074},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2247950658656936},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.116058102401654},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2555.603882058298},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5154798894453},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[7,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},26,375,10545,30660048,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647600016131696},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.597356539507373},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7344320015773214},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2582000008962049},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40050.001280857483},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.844894004633378},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.3800008065841},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":198.16046585450627},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2106640022584347},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3382809520184775},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":47386.549016633522}]
[10,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},38,393,10298,17526657,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.098758006647451},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.70083358954132},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.01819752030913},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3714.3389319069051},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.8672090000684882},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.94080295314747275},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5856206720323067},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.1609762001232786},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":4196.1824628336517}]
[9,42,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},31,210,17206,49898770,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K44,'travel frequence'!$A$1:$D$4,MATCH(J44,'travel frequence'!$A$1:$D$1,0),FALSE)*L44*IF(ISNA(VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7789841941238107},{"$f":"IF(VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(N44=\"N\",0,SUM(P44,'Other cost'!$B$16,VLOOKUP(Q44,'Other cost'!$A$9:$B$13,2,FALSE),IF(O44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(O44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U44,'travel frequence'!$A$1:$D$4,MATCH(T44,'travel frequence'!$A$1:$D$1,0),FALSE)*V44*IF(ISNA(VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.9667019150006},{"$f":"IF(VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(X44=\"N\",0,SUM(Z44,'Other cost'!$B$16,VLOOKUP(AA44,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(Y44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE44,'travel frequence'!$A$1:$D$4,MATCH(AD44,'travel frequence'!$A$1:$D$1,0),FALSE)*AF44*IF(ISNA(VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4516286620671446},{"$f":"IF(VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(AH44=\"N\",0,SUM(AJ44,'Other cost'!$B$16,VLOOKUP(AK44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AI44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO44,'travel frequence'!$A$1:$D$4,MATCH(AN44,'travel frequence'!$A$1:$D$1,0),FALSE)*AP44*IF(ISNA(VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(AR44=\"N\",0,SUM(AT44,'Other cost'!$B$16,VLOOKUP(AU44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AS44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY44,'travel frequence'!$A$1:$D$4,MATCH(AX44,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ44*IF(ISNA(VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4662792413788965},{"$f":"IF(VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(BB44=\"N\",0,SUM(BD44,'Other cost'!$B$16,VLOOKUP(BE44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BC44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI44,'travel frequence'!$A$1:$D$4,MATCH(BH44,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ44*IF(ISNA(VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4477675752578865},{"$f":"IF(VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(BL44=\"N\",0,SUM(BN44,'Other cost'!$B$16,VLOOKUP(BO44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BM44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS44,'travel frequence'!$A$1:$D$4,MATCH(BR44,'travel frequence'!$A$1:$D$1,0),FALSE)*BT44*IF(ISNA(VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(BV44=\"N\",0,SUM(BX44,'Other cost'!$B$16,VLOOKUP(BY44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BW44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC44,'travel frequence'!$A$1:$D$4,MATCH(CB44,'travel frequence'!$A$1:$D$1,0),FALSE)*CD44*IF(ISNA(VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1541417812237516},{"$f":"IF(VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(CF44=\"N\",0,SUM(CH44,'Other cost'!$B$16,VLOOKUP(CI44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CG44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM44,'travel frequence'!$A$1:$D$4,MATCH(CL44,'travel frequence'!$A$1:$D$1,0),FALSE)*CN44*IF(ISNA(VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2134373026805214},{"$f":"IF(VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(CP44=\"N\",0,SUM(CR44,'Other cost'!$B$16,VLOOKUP(CS44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CQ44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW44,'travel frequence'!$A$1:$D$4,MATCH(CV44,'travel frequence'!$A$1:$D$1,0),FALSE)*CX44*IF(ISNA(VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),MIN($H44,IF(CZ44=\"N\",0,SUM(DB44,'Other cost'!$B$16,VLOOKUP(DC44,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(DA44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A44=0,0,IF(A44=1,M44,IF(A44=2,M44+W44,IF(A44=3,M44+W44+AG44,IF(A44=4,M44+W44+AG44+AQ44,IF(A44=5,M44+W44+AG44+AQ44+BA44,IF(A44=6,M44+W44+AG44+AQ44+BA44+BK44,IF(A44=7,M44+W44+AG44+AQ44+BA44+BK44+BU44,IF(A44=8,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44,IF(A44=9,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44,IF(A44=10,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44+CY44))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":2796.7268347389058}]
[2,43,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},19,299,15515,42389270,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K45,'travel frequence'!$A$1:$D$4,MATCH(J45,'travel frequence'!$A$1:$D$1,0),FALSE)*L45*IF(ISNA(VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6750.7564770772051},{"$f":"IF(VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(N45=\"N\",0,SUM(P45,'Other cost'!$B$16,VLOOKUP(Q45,'Other cost'!$A$9:$B$13,2,FALSE),IF(O45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(O45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U45,'travel frequence'!$A$1:$D$4,MATCH(T45,'travel frequence'!$A$1:$D$1,0),FALSE)*V45*IF(ISNA(VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3489.6895585199377},{"$f":"IF(VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(X45=\"N\",0,SUM(Z45,'Other cost'!$B$16,VLOOKUP(AA45,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(Y45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE45,'travel frequence'!$A$1:$D$4,MATCH(AD45,'travel frequence'!$A$1:$D$1,0),FALSE)*AF45*IF(ISNA(VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(AH45=\"N\",0,SUM(AJ45,'Other cost'!$B$16,VLOOKUP(AK45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AI45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO45,'travel frequence'!$A$1:$D$4,MATCH(AN45,'travel frequence'!$A$1:$D$1,0),FALSE)*AP45*IF(ISNA(VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(AR45=\"N\",0,SUM(AT45,'Other cost'!$B$16,VLOOKUP(AU45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AS45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY45,'travel frequence'!$A$1:$D$4,MATCH(AX45,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ45*IF(ISNA(VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":167.07835926820439},{"$f":"IF(VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(BB45=\"N\",0,SUM(BD45,'Other cost'!$B$16,VLOOKUP(BE45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BC45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI45,'travel frequence'!$A$1:$D$4,MATCH(BH45,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ45*IF(ISNA(VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36998.28558633248},{"$f":"IF(VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(BL45=\"N\",0,SUM(BN45,'Other cost'!$B$16,VLOOKUP(BO45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BM45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS45,'travel frequence'!$A$1:$D$4,MATCH(BR45,'travel frequence'!$A$1:$D$1,0),FALSE)*BT45*IF(ISNA(VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7021071217646044},{"$f":"IF(VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(BV45=\"N\",0,SUM(BX45,'Other cost'!$B$16,VLOOKUP(BY45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BW45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC45,'travel frequence'!$A$1:$D$4,MATCH(CB45,'travel frequence'!$A$1:$D$1,0),FALSE)*CD45*IF(ISNA(VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1075.4003322569781},{"$f":"IF(VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(CF45=\"N\",0,SUM(CH45,'Other cost'!$B$16,VLOOKUP(CI45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CG45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM45,'travel frequence'!$A$1:$D$4,MATCH(CL45,'travel frequence'!$A$1:$D$1,0),FALSE)*CN45*IF(ISNA(VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7657268420222705},{"$f":"IF(VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(CP45=\"N\",0,SUM(CR45,'Other cost'!$B$16,VLOOKUP(CS45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CQ45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW45,'travel frequence'!$A$1:$D$4,MATCH(CV45,'travel frequence'!$A$1:$D$1,0),FALSE)*CX45*IF(ISNA(VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),MIN($H45,IF(CZ45=\"N\",0,SUM(DB45,'Other cost'!$B$16,VLOOKUP(DC45,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(DA45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A45=0,0,IF(A45=1,M45,IF(A45=2,M45+W45,IF(A45=3,M45+W45+AG45,IF(A45=4,M45+W45+AG45+AQ45,IF(A45=5,M45+W45+AG45+AQ45+BA45,IF(A45=6,M45+W45+AG45+AQ45+BA45+BK45,IF(A45=7,M45+W45+AG45+AQ45+BA45+BK45+BU45,IF(A45=8,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45,IF(A45=9,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45,IF(A45=10,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45+CY45))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":11264.490639156858}]
[2,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},47,344,19177,46949892,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":461.88552306002305},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3233.198661420161},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.639668630397196},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4494.7082222856843},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2514.7100699934585},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":135.98958154933931},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":823.4277566990462},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7790624373053534},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89607420699475382},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":4064.5926029282027}]
[6,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},19,80,3370,49350670,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":158.63246543516104},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":638.74264983192506},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.98554465898161037},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":98.298480272451513},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":391.75197861079505},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2779581737196981},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7803069618361658},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":986.32505421837129}]
[8,46,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},31,296,14692,39909227,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K48,'travel frequence'!$A$1:$D$4,MATCH(J48,'travel frequence'!$A$1:$D$1,0),FALSE)*L48*IF(ISNA(VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1120.1991131862069},{"$f":"IF(VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(N48=\"N\",0,SUM(P48,'Other cost'!$B$16,VLOOKUP(Q48,'Other cost'!$A$9:$B$13,2,FALSE),IF(O48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(O48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U48,'travel frequence'!$A$1:$D$4,MATCH(T48,'travel frequence'!$A$1:$D$1,0),FALSE)*V48*IF(ISNA(VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.797471257832461},{"$f":"IF(VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(X48=\"N\",0,SUM(Z48,'Other cost'!$B$16,VLOOKUP(AA48,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(Y48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE48,'travel frequence'!$A$1:$D$4,MATCH(AD48,'travel frequence'!$A$1:$D$1,0),FALSE)*AF48*IF(ISNA(VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.5261791856897},{"$f":"IF(VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(AH48=\"N\",0,SUM(AJ48,'Other cost'!$B$16,VLOOKUP(AK48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AI48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO48,'travel frequence'!$A$1:$D$4,MATCH(AN48,'travel frequence'!$A$1:$D$1,0),FALSE)*AP48*IF(ISNA(VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50974.648275835825},{"$f":"IF(VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(AR48=\"N\",0,SUM(AT48,'Other cost'!$B$16,VLOOKUP(AU48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AS48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY48,'travel frequence'!$A$1:$D$4,MATCH(AX48,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ48*IF(ISNA(VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8432796921172776},{"$f":"IF(VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(BB48=\"N\",0,SUM(BD48,'Other cost'!$B$16,VLOOKUP(BE48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BC48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI48,'travel frequence'!$A$1:$D$4,MATCH(BH48,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ48*IF(ISNA(VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5395574701206809},{"$f":"IF(VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(BL48=\"N\",0,SUM(BN48,'Other cost'!$B$16,VLOOKUP(BO48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BM48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS48,'travel frequence'!$A$1:$D$4,MATCH(BR48,'travel frequence'!$A$1:$D$1,0),FALSE)*BT48*IF(ISNA(VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1846015272298436},{"$f":"IF(VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(BV48=\"N\",0,SUM(BX48,'Other cost'!$B$16,VLOOKUP(BY48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BW48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC48,'travel frequence'!$A$1:$D$4,MATCH(CB48,'travel frequence'!$A$1:$D$1,0),FALSE)*CD48*IF(ISNA(VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":135.17384408860036},{"$f":"IF(VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(CF48=\"N\",0,SUM(CH48,'Other cost'!$B$16,VLOOKUP(CI48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CG48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM48,'travel frequence'!$A$1:$D$4,MATCH(CL48,'travel frequence'!$A$1:$D$1,0),FALSE)*CN48*IF(ISNA(VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25487.324137917916},{"$f":"IF(VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(CP48=\"N\",0,SUM(CR48,'Other cost'!$B$16,VLOOKUP(CS48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CQ48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW48,'travel frequence'!$A$1:$D$4,MATCH(CV48,'travel frequence'!$A$1:$D$1,0),FALSE)*CX48*IF(ISNA(VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5709507543069616},{"$f":"IF(VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),MIN($H48,IF(CZ48=\"N\",0,SUM(DB48,'Other cost'!$B$16,VLOOKUP(DC48,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(DA48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A48=0,0,IF(A48=1,M48,IF(A48=2,M48+W48,IF(A48=3,M48+W48+AG48,IF(A48=4,M48+W48+AG48+AQ48,IF(A48=5,M48+W48+AG48+AQ48+BA48,IF(A48=6,M48+W48+AG48+AQ48+BA48+BK48,IF(A48=7,M48+W48+AG48+AQ48+BA48+BK48+BU48,IF(A48=8,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48,IF(A48=9,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48,IF(A48=10,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48+CY48))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":60684.703554467989}]
[7,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},19,455,6814,27533236,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2155.2265184849607},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2788066265612805},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4194.7136287891899},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.351877323795355},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":81.867073718477712},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2102.1441715935716},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.68429325916782},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":7088.8816954372842}]
[0,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},12,473,4197,41406362,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7803489586017918},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0165550066532312},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.28534119926349},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2764.6579811340921},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.263117421990138},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6796055031502553},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":0}]
[8,49,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},43,482,1216,13451868,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K51,'travel frequence'!$A$1:$D$4,MATCH(J51,'travel frequence'!$A$1:$D$1,0),FALSE)*L51*IF(ISNA(VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":173.63148721762235},{"$f":"IF(VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(N51=\"N\",0,SUM(P51,'Other cost'!$B$16,VLOOKUP(Q51,'Other cost'!$A$9:$B$13,2,FALSE),IF(O51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(O51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U51,'travel frequence'!$A$1:$D$4,MATCH(T51,'travel frequence'!$A$1:$D$1,0),FALSE)*V51*IF(ISNA(VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5791.1474668679803},{"$f":"IF(VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(X51=\"N\",0,SUM(Z51,'Other cost'!$B$16,VLOOKUP(AA51,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(Y51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE51,'travel frequence'!$A$1:$D$4,MATCH(AD51,'travel frequence'!$A$1:$D$1,0),FALSE)*AF51*IF(ISNA(VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":646.53661015737237},{"$f":"IF(VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(AH51=\"N\",0,SUM(AJ51,'Other cost'!$B$16,VLOOKUP(AK51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AI51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO51,'travel frequence'!$A$1:$D$4,MATCH(AN51,'travel frequence'!$A$1:$D$1,0),FALSE)*AP51*IF(ISNA(VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(AR51=\"N\",0,SUM(AT51,'Other cost'!$B$16,VLOOKUP(AU51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AS51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY51,'travel frequence'!$A$1:$D$4,MATCH(AX51,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ51*IF(ISNA(VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(BB51=\"N\",0,SUM(BD51,'Other cost'!$B$16,VLOOKUP(BE51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BC51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI51,'travel frequence'!$A$1:$D$4,MATCH(BH51,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ51*IF(ISNA(VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(BL51=\"N\",0,SUM(BN51,'Other cost'!$B$16,VLOOKUP(BO51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BM51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS51,'travel frequence'!$A$1:$D$4,MATCH(BR51,'travel frequence'!$A$1:$D$1,0),FALSE)*BT51*IF(ISNA(VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4130716441618243},{"$f":"IF(VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(BV51=\"N\",0,SUM(BX51,'Other cost'!$B$16,VLOOKUP(BY51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BW51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC51,'travel frequence'!$A$1:$D$4,MATCH(CB51,'travel frequence'!$A$1:$D$1,0),FALSE)*CD51*IF(ISNA(VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.7057918982564},{"$f":"IF(VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(CF51=\"N\",0,SUM(CH51,'Other cost'!$B$16,VLOOKUP(CI51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CG51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM51,'travel frequence'!$A$1:$D$4,MATCH(CL51,'travel frequence'!$A$1:$D$1,0),FALSE)*CN51*IF(ISNA(VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40881.013693404944},{"$f":"IF(VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(CP51=\"N\",0,SUM(CR51,'Other cost'!$B$16,VLOOKUP(CS51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CQ51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW51,'travel frequence'!$A$1:$D$4,MATCH(CV51,'travel frequence'!$A$1:$D$1,0),FALSE)*CX51*IF(ISNA(VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.832629866349876},{"$f":"IF(VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU51,Variables!$K$1:$K$36,1,FALSE)),MIN($H51,IF(CZ51=\"N\",0,SUM(DB51,'Other cost'!$B$16,VLOOKUP(DC51,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(DA51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A51=0,0,IF(A51=1,M51,IF(A51=2,M51+W51,IF(A51=3,M51+W51+AG51,IF(A51=4,M51+W51+AG51+AQ51,IF(A51=5,M51+W51+AG51+AQ51+BA51,IF(A51=6,M51+W51+AG51+AQ51+BA51+BK51,IF(A51=7,M51+W51+AG51+AQ51+BA51+BK51+BU51,IF(A51=8,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51,IF(A51=9,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51,IF(A51=10,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51+CY51))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":8627.7778705639339}]
[3,50,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},19,291,5920,16503265,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K52,'travel frequence'!$A$1:$D$4,MATCH(J52,'travel frequence'!$A$1:$D$1,0),FALSE)*L52*IF(ISNA(VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O52,Negotiation_Team,2,FALSE),VLOOKUP(O52,Recording_Equipment,2,FALSE),VLOOKUP(O52,Security,2,FALSE))","v":0},{"$f":"IF(N52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(N52=\"N\",0,SUM(P52,'Other cost'!$B$16,VLOOKUP(Q52,'Other cost'!$A$9:$B$13,2,FALSE),IF(O52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(O52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U52,'travel frequence'!$A$1:$D$4,MATCH(T52,'travel frequence'!$A$1:$D$1,0),FALSE)*V52*IF(ISNA(VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2251.2687347150263},{"$f":"IF(VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y52,Negotiation_Team,2,FALSE),VLOOKUP(Y52,Recording_Equipment,2,FALSE),VLOOKUP(Y52,Security,2,FALSE))","v":0},{"$f":"IF(X52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(X52=\"N\",0,SUM(Z52,'Other cost'!$B$16,VLOOKUP(AA52,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(Y52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE52,'travel frequence'!$A$1:$D$4,MATCH(AD52,'travel frequence'!$A$1:$D$1,0),FALSE)*AF52*IF(ISNA(VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5498330088587},{"$f":"IF(VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI52,Negotiation_Team,2,FALSE),VLOOKUP(AI52,Recording_Equipment,2,FALSE),VLOOKUP(AI52,Security,2,FALSE))","v":0},{"$f":"IF(AH52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(AH52=\"N\",0,SUM(AJ52,'Other cost'!$B$16,VLOOKUP(AK52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AI52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO52,'travel frequence'!$A$1:$D$4,MATCH(AN52,'travel frequence'!$A$1:$D$1,0),FALSE)*AP52*IF(ISNA(VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.391256459787805},{"$f":"IF(VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS52,Negotiation_Team,2,FALSE),VLOOKUP(AS52,Recording_Equipment,2,FALSE),VLOOKUP(AS52,Security,2,FALSE))","v":0},{"$f":"IF(AR52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(AR52=\"N\",0,SUM(AT52,'Other cost'!$B$16,VLOOKUP(AU52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AS52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY52,'travel frequence'!$A$1:$D$4,MATCH(AX52,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ52*IF(ISNA(VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":254.1292885788431},{"$f":"IF(VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC52,Negotiation_Team,2,FALSE),VLOOKUP(BC52,Recording_Equipment,2,FALSE),VLOOKUP(BC52,Security,2,FALSE))","v":0},{"$f":"IF(BB52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(BB52=\"N\",0,SUM(BD52,'Other cost'!$B$16,VLOOKUP(BE52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BC52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI52,'travel frequence'!$A$1:$D$4,MATCH(BH52,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ52*IF(ISNA(VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.3247495132878},{"$f":"IF(VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM52,Negotiation_Team,2,FALSE),VLOOKUP(BM52,Recording_Equipment,2,FALSE),VLOOKUP(BM52,Security,2,FALSE))","v":0},{"$f":"IF(BL52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(BL52=\"N\",0,SUM(BN52,'Other cost'!$B$16,VLOOKUP(BO52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BM52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS52,'travel frequence'!$A$1:$D$4,MATCH(BR52,'travel frequence'!$A$1:$D$1,0),FALSE)*BT52*IF(ISNA(VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20128.041297113556},{"$f":"IF(VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW52,Negotiation_Team,2,FALSE),VLOOKUP(BW52,Recording_Equipment,2,FALSE),VLOOKUP(BW52,Security,2,FALSE))","v":0},{"$f":"IF(BV52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(BV52=\"N\",0,SUM(BX52,'Other cost'!$B$16,VLOOKUP(BY52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BW52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC52,'travel frequence'!$A$1:$D$4,MATCH(CB52,'travel frequence'!$A$1:$D$1,0),FALSE)*CD52*IF(ISNA(VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.270100821049652},{"$f":"IF(VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG52,Negotiation_Team,2,FALSE),VLOOKUP(CG52,Recording_Equipment,2,FALSE),VLOOKUP(CG52,Security,2,FALSE))","v":0},{"$f":"IF(CF52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(CF52=\"N\",0,SUM(CH52,'Other cost'!$B$16,VLOOKUP(CI52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CG52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM52,'travel frequence'!$A$1:$D$4,MATCH(CL52,'travel frequence'!$A$1:$D$1,0),FALSE)*CN52*IF(ISNA(VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.38745825221469},{"$f":"IF(VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ52,Negotiation_Team,2,FALSE),VLOOKUP(CQ52,Recording_Equipment,2,FALSE),VLOOKUP(CQ52,Security,2,FALSE))","v":0},{"$f":"IF(CP52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(CP52=\"N\",0,SUM(CR52,'Other cost'!$B$16,VLOOKUP(CS52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CQ52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW52,'travel frequence'!$A$1:$D$4,MATCH(CV52,'travel frequence'!$A$1:$D$1,0),FALSE)*CX52*IF(ISNA(VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.732212775364022},{"$f":"IF(VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ52=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA52,Negotiation_Team,2,FALSE),VLOOKUP(DA52,Recording_Equipment,2,FALSE),VLOOKUP(DA52,Security,2,FALSE))","v":0},{"$f":"IF(CZ52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),MIN($H52,IF(CZ52=\"N\",0,SUM(DB52,'Other cost'!$B$16,VLOOKUP(DC52,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(DA52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A52=0,0,IF(A52=1,M52,IF(A52=2,M52+W52,IF(A52=3,M52+W52+AG52,IF(A52=4,M52+W52+AG52+AQ52,IF(A52=5,M52+W52+AG52+AQ52+BA52,IF(A52=6,M52+W52+AG52+AQ52+BA52+BK52,IF(A52=7,M52+W52+AG52+AQ52+BA52+BK52+BU52,IF(A52=8,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52,IF(A52=9,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52,IF(A52=10,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52+CY52))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":4053.300424496274}]
[3,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},24,171,4084,36543858,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.62101576541014},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O53,Negotiation_Team,2,FALSE),VLOOKUP(O53,Recording_Equipment,2,FALSE),VLOOKUP(O53,Security,2,FALSE))","v":0},{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":57.627808602278506},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y53,Negotiation_Team,2,FALSE),VLOOKUP(Y53,Recording_Equipment,2,FALSE),VLOOKUP(Y53,Security,2,FALSE))","v":0},{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2862.5318633217075},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI53,Negotiation_Team,2,FALSE),VLOOKUP(AI53,Recording_Equipment,2,FALSE),VLOOKUP(AI53,Security,2,FALSE))","v":0},{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28761.548533131485},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS53,Negotiation_Team,2,FALSE),VLOOKUP(AS53,Recording_Equipment,2,FALSE),VLOOKUP(AS53,Security,2,FALSE))","v":0},{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4119891774187909},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC53,Negotiation_Team,2,FALSE),VLOOKUP(BC53,Recording_Equipment,2,FALSE),VLOOKUP(BC53,Security,2,FALSE))","v":0},{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005827315133214},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM53,Negotiation_Team,2,FALSE),VLOOKUP(BM53,Recording_Equipment,2,FALSE),VLOOKUP(BM53,Security,2,FALSE))","v":0},{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":912.4953991698477},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW53,Negotiation_Team,2,FALSE),VLOOKUP(BW53,Recording_Equipment,2,FALSE),VLOOKUP(BW53,Security,2,FALSE))","v":0},{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG53,Negotiation_Team,2,FALSE),VLOOKUP(CG53,Recording_Equipment,2,FALSE),VLOOKUP(CG53,Security,2,FALSE))","v":0},{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751456828783303},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ53,Negotiation_Team,2,FALSE),VLOOKUP(CQ53,Recording_Equipment,2,FALSE),VLOOKUP(CQ53,Security,2,FALSE))","v":0},{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.6344621053872},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ53=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA53,Negotiation_Team,2,FALSE),VLOOKUP(DA53,Recording_Equipment,2,FALSE),VLOOKUP(DA53,Security,2,FALSE))","v":0},{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":3380.0587564583361}]
[2,52,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},5,261,11514,31769515,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K54,'travel frequence'!$A$1:$D$4,MATCH(J54,'travel frequence'!$A$1:$D$1,0),FALSE)*L54*IF(ISNA(VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O54,Negotiation_Team,2,FALSE),VLOOKUP(O54,Recording_Equipment,2,FALSE),VLOOKUP(O54,Security,2,FALSE))","v":0},{"$f":"IF(N54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(I54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(N54=\"N\",0,SUM(P54,'Other cost'!$B$16,VLOOKUP(Q54,'Other cost'!$A$9:$B$13,2,FALSE),IF(O54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(O54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U54,'travel frequence'!$A$1:$D$4,MATCH(T54,'travel frequence'!$A$1:$D$1,0),FALSE)*V54*IF(ISNA(VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8194191699300157},{"$f":"IF(VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y54,Negotiation_Team,2,FALSE),VLOOKUP(Y54,Recording_Equipment,2,FALSE),VLOOKUP(Y54,Security,2,FALSE))","v":0},{"$f":"IF(X54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(S54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(X54=\"N\",0,SUM(Z54,'Other cost'!$B$16,VLOOKUP(AA54,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(Y54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE54,'travel frequence'!$A$1:$D$4,MATCH(AD54,'travel frequence'!$A$1:$D$1,0),FALSE)*AF54*IF(ISNA(VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.321633304307621},{"$f":"IF(VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI54,Negotiation_Team,2,FALSE),VLOOKUP(AI54,Recording_Equipment,2,FALSE),VLOOKUP(AI54,Security,2,FALSE))","v":0},{"$f":"IF(AH54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AC54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(AH54=\"N\",0,SUM(AJ54,'Other cost'!$B$16,VLOOKUP(AK54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AI54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO54,'travel frequence'!$A$1:$D$4,MATCH(AN54,'travel frequence'!$A$1:$D$1,0),FALSE)*AP54*IF(ISNA(VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS54,Negotiation_Team,2,FALSE),VLOOKUP(AS54,Recording_Equipment,2,FALSE),VLOOKUP(AS54,Security,2,FALSE))","v":0},{"$f":"IF(AR54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AM54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(AR54=\"N\",0,SUM(AT54,'Other cost'!$B$16,VLOOKUP(AU54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AS54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY54,'travel frequence'!$A$1:$D$4,MATCH(AX54,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ54*IF(ISNA(VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.891408238156352},{"$f":"IF(VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC54,Negotiation_Team,2,FALSE),VLOOKUP(BC54,Recording_Equipment,2,FALSE),VLOOKUP(BC54,Security,2,FALSE))","v":0},{"$f":"IF(BB54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(AW54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(BB54=\"N\",0,SUM(BD54,'Other cost'!$B$16,VLOOKUP(BE54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BC54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI54,'travel frequence'!$A$1:$D$4,MATCH(BH54,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ54*IF(ISNA(VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7303170192135},{"$f":"IF(VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM54,Negotiation_Team,2,FALSE),VLOOKUP(BM54,Recording_Equipment,2,FALSE),VLOOKUP(BM54,Security,2,FALSE))","v":0},{"$f":"IF(BL54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BG54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(BL54=\"N\",0,SUM(BN54,'Other cost'!$B$16,VLOOKUP(BO54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BM54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS54,'travel frequence'!$A$1:$D$4,MATCH(BR54,'travel frequence'!$A$1:$D$1,0),FALSE)*BT54*IF(ISNA(VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6765312227883928},{"$f":"IF(VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW54,Negotiation_Team,2,FALSE),VLOOKUP(BW54,Recording_Equipment,2,FALSE),VLOOKUP(BW54,Security,2,FALSE))","v":0},{"$f":"IF(BV54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(BQ54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(BV54=\"N\",0,SUM(BX54,'Other cost'!$B$16,VLOOKUP(BY54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BW54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC54,'travel frequence'!$A$1:$D$4,MATCH(CB54,'travel frequence'!$A$1:$D$1,0),FALSE)*CD54*IF(ISNA(VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3891.0919202746982},{"$f":"IF(VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG54,Negotiation_Team,2,FALSE),VLOOKUP(CG54,Recording_Equipment,2,FALSE),VLOOKUP(CG54,Security,2,FALSE))","v":0},{"$f":"IF(CF54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CA54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(CF54=\"N\",0,SUM(CH54,'Other cost'!$B$16,VLOOKUP(CI54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CG54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM54,'travel frequence'!$A$1:$D$4,MATCH(CL54,'travel frequence'!$A$1:$D$1,0),FALSE)*CN54*IF(ISNA(VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.683056608177768},{"$f":"IF(VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ54,Negotiation_Team,2,FALSE),VLOOKUP(CQ54,Recording_Equipment,2,FALSE),VLOOKUP(CQ54,Security,2,FALSE))","v":0},{"$f":"IF(CP54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CK54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(CP54=\"N\",0,SUM(CR54,'Other cost'!$B$16,VLOOKUP(CS54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CQ54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW54,'travel frequence'!$A$1:$D$4,MATCH(CV54,'travel frequence'!$A$1:$D$1,0),FALSE)*CX54*IF(ISNA(VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA54,Negotiation_Team,2,FALSE),VLOOKUP(DA54,Recording_Equipment,2,FALSE),VLOOKUP(DA54,Security,2,FALSE))","v":0},{"$f":"IF(CZ54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"IF(ISNA(VLOOKUP(CU54,Variables!$K$1:$K$36,1,FALSE)),MIN($H54,IF(CZ54=\"N\",0,SUM(DB54,'Other cost'!$B$16,VLOOKUP(DC54,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(DA54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE))))),0)","v":0},0,{"$f":"((IF(A54=0,0,IF(A54=1,M54,IF(A54=2,M54+W54,IF(A54=3,M54+W54+AG54,IF(A54=4,M54+W54+AG54+AQ54,IF(A54=5,M54+W54+AG54+AQ54+BA54,IF(A54=6,M54+W54+AG54+AQ54+BA54+BK54,IF(A54=7,M54+W54+AG54+AQ54+BA54+BK54+BU54,IF(A54=8,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54,IF(A54=9,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54,IF(A54=10,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54+CY54))))))))))))/(1+Variables!$G$12)^0)*(1+Variables!$G$16)","v":8.6013610869230188}]

{"sheet":"Simulation2","index":1,"n_rows":63,"n_cols":115,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":7},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},{"$f":"RANDBETWEEN(1,50)","v":46},{"$f":"RANDBETWEEN(D3,500)","v":387},{"$f":"RANDBETWEEN(E3,20000)","v":9575},{"$f":"RANDBETWEEN(500000,50000000)","v":14502855},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.1485985723193},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":166.86854315407399},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.8920867999422448},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.841318078270501},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.2315742992861596},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7821001493822886},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4017.9019693023679},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10902.584342339022},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":2916.9543453735332}]
[{"$f":"RANDBETWEEN(0,10)","v":4},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},{"$f":"RANDBETWEEN(1,50)","v":40},{"$f":"RANDBETWEEN(D4,500)","v":237},{"$f":"RANDBETWEEN(E4,20000)","v":18865},{"$f":"RANDBETWEEN(500000,50000000)","v":3170915},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93867779706944188},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1639.0723113982904},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6448669341948703},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.754711188277768},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.47412796697481},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2608857921160315},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":531.87190668858341},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1797.9184865542315}]
[9,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},36,135,9126,18101516,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.66855090362311},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.4718556989869},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.910827279924668},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8425208899179948},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.37409935035217},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1540040604856081},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.635270946877824},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3720.1554938960107},null,null,null,"Results"]
[8,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},46,290,10137,35972261,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":239.7394621073864},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":275.87643643924201},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.177514425896334},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3454.5928458574817},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.124073079483},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":4410.7756478191795},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":567763.38071766868}]
[9,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},22,454,3555,33347846,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2168.5158342150021},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32254.188784014201},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6717297829529931},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":503.75489149448759},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4517826472512469},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":38303.720305464267},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[2,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},9,457,8419,27747983,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5805766156506196},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.634705982829054},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":247.0120116571635},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23320.81939508815},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41886.342198927574},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2861658517730614},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0721150186316897},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3665.0549424061628},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":53.953947252640603},null,null,null,"Annual Expenses",684920.95]
[7,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},36,413,7466,38354324,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7343378809950902},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0111023844208535},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.3683858635718},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4634320573383777},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.048533684096288},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23362.117292942959},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3215.5269726286792},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":-117157.56928233127}]
[3,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},22,30,792,7661154,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81460036340648778},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.648160765364487},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1015.4773466380025},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3323.56948269847},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6754.4978461182336},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.520492738502824},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":331.79836516351111},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":127.20012274279337},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":22.433006096752539}]
[1,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},49,177,5092,30266852,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":105.94810447657676},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5705573813598654},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3112383952586129},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.5722430515846},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1825.508608893676},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5613786779688326},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.8437573813598664},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7302127118676571},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":823.34587144306806},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":116.14925565058246}]
[8,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},49,110,12323,2203595,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.738465910705258},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.636413268394463},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.708474363452027},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":591.96289493277595},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31049.765872396656},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1984160051217518},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1576173257426605},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1576.8713151637289},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":614.36544746638799},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":34828.043899215154},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[5,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},12,124,18500,3196860,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.967738174053451},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.262533989879381},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":753.38270321971538},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3655.4168687760844},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":391.74577715654198},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":162.94080421603201},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":876.60324229671471}]
[6,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},21,212,5717,48061407,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.8588629671258},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4822.2353680633605},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5372910531987},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":683.29699559733888},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.5592852774075},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.305949713638463},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.3830547375983},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":241.26188255477996},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":9321.6280089003794}]
[5,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},43,360,15413,1982387,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6764389933466308},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098633960079781},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":844.53049353772337},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.18056226376905},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":311.88696476315755},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.4033436881686505},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.300849735608776},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1449.4900659400539}]
[6,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},6,287,1740,43170081,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.353558757243476},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":273.67811475500764},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":272.64381161254983},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5853796362923713},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.2238880155651},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.501111653969794},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1687.8202093574978},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":650.38263958611856}]
[0,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},27,455,15759,33388619,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.256970363799276},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":145.69087944783666},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":250.73633458379808},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.347171561343611},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.0625921223309},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":326.50231320368681},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.226652174497929},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18866.247646517379},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":0}]
[6,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},22,131,18589,5666089,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.397437283102526},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30903.251854940976},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2806.1940385671442},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.75955875170575},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.819194521361563},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":698.39231167937521},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2392155585881},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":37810.414099387985}]
[5,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},18,173,13039,43354558,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":103.15536261115729},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":93.837736159712804},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":405.54123670464111},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.5837599912079},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":66.375258197560584},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5716994412715746},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4194221507947344},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13155.403888433846},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":460.84231443709217},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3809.7178055277532}]
[4,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},35,493,12093,40102373,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":969.80424213708022},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2561.3649291747706},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.689469291272889},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038217608266671},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7033266520118531},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":279.53037364696894},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1063.1812754696546}]
[3,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},18,128,1188,24902056,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.4779923856076},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1443.5415911103294},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7034356110354647},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4507816881792266},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":375.22584402756223},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.005898102823309},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2450.0061417203306},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3654.7085870714413}]
[3,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},20,220,4417,42953160,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":248.36518199901047},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.1761727167773},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2157766975514068},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3448.3760806474174},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.052435272667298},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.23975188616823},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3160.085160431348}]
[2,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},5,396,9986,3421550,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":77.516070291334316},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2329.7983952781487},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.9215058667196},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3633788548446368},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1849027434801656},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4086.1079547955237},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":84.979659709600639}]
[6,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},19,472,17936,12794608,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.827349352764},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2823.8204240177147},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32520.760404695986},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1011.5706739871951},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7947880268002523},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":460.81025600728634},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5562.5929394569548},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":92.918897137081373},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":76.371616546627251},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.60697978273657},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":41717.550929330166}]
[6,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},15,76,545,2759511,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0383052261309693},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1191.0266249031804},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8123391401455207},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.898161209659687},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":841.39016570423269},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.419417421482521},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":490.14646692949214},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":2267.7575098407679}]
[5,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},8,357,13525,8686214,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.136950321588468},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7544260450327664},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3611.3012002562532},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35692.021436980016},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":109.6633716608207},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.28920627071562},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.3919042853895},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":43102.848932462344}]
[1,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},2,207,6880,25871374,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1126.3099433003988},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.98057688309399},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.9080195050152},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.1824588587908},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2809.5421103602325},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.713144046482959},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1234.7560363867865}]
[10,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},2,42,1781,10320690,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4567271430047617},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8194923706423847},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":95.183071087991095},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.3698300393569},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.007208038533129},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2121522722325615},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1970.0762412101719}]
[0,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},12,176,1183,1211248,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15717.952417023056},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.75742744959064},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.264901271899996},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.48064460303024},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.9008116154987},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.9552497489867},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2376845347460907},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3633357927742384},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":0}]
[7,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},9,215,9199,4317558,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5856741229280544},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8336881695470746},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6589887136278154},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6800864407324267},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5698184900076964},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1016.5529430053871},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5056507118963571},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":36.537247535676755}]
[9,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},26,440,5594,9366152,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2373.681000541927},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":105.80721845552905},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":154.31568271408423},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0635339871350755},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.6252446643553},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":517.11176379795052},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":128.20072102400843},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1608.9211007194401},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":6228.8744470531947}]
[7,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},24,286,4630,45744005,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1685.5821587754913},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.215717642417447},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1015.3777876328894},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7301366579900774},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.510319674433845},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":254.67123720507146},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":794.76348948208067},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.793541635579153},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":628.34438471028045},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3281.2750204314148}]
[8,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},8,330,13324,48410149,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1838.842898258082},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81454511272852737},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700795509502196},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":76.836750549358669},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7546650910534023},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.714745711483978},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4248.900190523339},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.12380097678782},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":6821.7005771322183}]
[8,32,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},28,155,16063,4573254,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K34,'travel frequence'!$A$1:$D$4,MATCH(J34,'travel frequence'!$A$1:$D$1,0),FALSE)*L34*IF(ISNA(VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1444364690725823},{"$f":"IF(VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(N34=\"N\",0,SUM(P34,'Other cost'!$B$16,VLOOKUP(Q34,'Other cost'!$A$9:$B$13,2,FALSE),IF(O34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(O34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U34,'travel frequence'!$A$1:$D$4,MATCH(T34,'travel frequence'!$A$1:$D$1,0),FALSE)*V34*IF(ISNA(VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2682.3005487056917},{"$f":"IF(VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(X34=\"N\",0,SUM(Z34,'Other cost'!$B$16,VLOOKUP(AA34,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(Y34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE34,'travel frequence'!$A$1:$D$4,MATCH(AD34,'travel frequence'!$A$1:$D$1,0),FALSE)*AF34*IF(ISNA(VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AH34=\"N\",0,SUM(AJ34,'Other cost'!$B$16,VLOOKUP(AK34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AI34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO34,'travel frequence'!$A$1:$D$4,MATCH(AN34,'travel frequence'!$A$1:$D$1,0),FALSE)*AP34*IF(ISNA(VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9737576782650086},{"$f":"IF(VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AR34=\"N\",0,SUM(AT34,'Other cost'!$B$16,VLOOKUP(AU34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AS34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY34,'travel frequence'!$A$1:$D$4,MATCH(AX34,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ34*IF(ISNA(VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3480.1825325055047},{"$f":"IF(VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BB34=\"N\",0,SUM(BD34,'Other cost'!$B$16,VLOOKUP(BE34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BC34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI34,'travel frequence'!$A$1:$D$4,MATCH(BH34,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ34*IF(ISNA(VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1707689971886621},{"$f":"IF(VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BL34=\"N\",0,SUM(BN34,'Other cost'!$B$16,VLOOKUP(BO34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BM34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS34,'travel frequence'!$A$1:$D$4,MATCH(BR34,'travel frequence'!$A$1:$D$1,0),FALSE)*BT34*IF(ISNA(VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":562.87686330156635},{"$f":"IF(VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BV34=\"N\",0,SUM(BX34,'Other cost'!$B$16,VLOOKUP(BY34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BW34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC34,'travel frequence'!$A$1:$D$4,MATCH(CB34,'travel frequence'!$A$1:$D$1,0),FALSE)*CD34*IF(ISNA(VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1035.097016802194},{"$f":"IF(VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CF34=\"N\",0,SUM(CH34,'Other cost'!$B$16,VLOOKUP(CI34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CG34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM34,'travel frequence'!$A$1:$D$4,MATCH(CL34,'travel frequence'!$A$1:$D$1,0),FALSE)*CN34*IF(ISNA(VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.3316585052421},{"$f":"IF(VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CP34=\"N\",0,SUM(CR34,'Other cost'!$B$16,VLOOKUP(CS34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CQ34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW34,'travel frequence'!$A$1:$D$4,MATCH(CV34,'travel frequence'!$A$1:$D$1,0),FALSE)*CX34*IF(ISNA(VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":116.55313266667457},{"$f":"IF(VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CZ34=\"N\",0,SUM(DB34,'Other cost'!$B$16,VLOOKUP(DC34,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(DA34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A34=0,0,IF(A34=1,M34,IF(A34=2,M34+W34,IF(A34=3,M34+W34+AG34,IF(A34=4,M34+W34+AG34+AQ34,IF(A34=5,M34+W34+AG34+AQ34+BA34,IF(A34=6,M34+W34+AG34+AQ34+BA34+BK34,IF(A34=7,M34+W34+AG34+AQ34+BA34+BK34+BU34,IF(A34=8,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34,IF(A34=9,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34,IF(A34=10,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34+CY34))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":8525.5253500959534}]
[7,33,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},37,106,14200,45134141,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K35,'travel frequence'!$A$1:$D$4,MATCH(J35,'travel frequence'!$A$1:$D$1,0),FALSE)*L35*IF(ISNA(VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(N35=\"N\",0,SUM(P35,'Other cost'!$B$16,VLOOKUP(Q35,'Other cost'!$A$9:$B$13,2,FALSE),IF(O35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(O35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U35,'travel frequence'!$A$1:$D$4,MATCH(T35,'travel frequence'!$A$1:$D$1,0),FALSE)*V35*IF(ISNA(VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(X35=\"N\",0,SUM(Z35,'Other cost'!$B$16,VLOOKUP(AA35,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(Y35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE35,'travel frequence'!$A$1:$D$4,MATCH(AD35,'travel frequence'!$A$1:$D$1,0),FALSE)*AF35*IF(ISNA(VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2873.7233190817201},{"$f":"IF(VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AH35=\"N\",0,SUM(AJ35,'Other cost'!$B$16,VLOOKUP(AK35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AI35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO35,'travel frequence'!$A$1:$D$4,MATCH(AN35,'travel frequence'!$A$1:$D$1,0),FALSE)*AP35*IF(ISNA(VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7808212527496963},{"$f":"IF(VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AR35=\"N\",0,SUM(AT35,'Other cost'!$B$16,VLOOKUP(AU35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AS35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY35,'travel frequence'!$A$1:$D$4,MATCH(AX35,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ35*IF(ISNA(VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1595.64641523046},{"$f":"IF(VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BB35=\"N\",0,SUM(BD35,'Other cost'!$B$16,VLOOKUP(BE35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BC35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI35,'travel frequence'!$A$1:$D$4,MATCH(BH35,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ35*IF(ISNA(VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36685.915214022054},{"$f":"IF(VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BL35=\"N\",0,SUM(BN35,'Other cost'!$B$16,VLOOKUP(BO35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BM35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS35,'travel frequence'!$A$1:$D$4,MATCH(BR35,'travel frequence'!$A$1:$D$1,0),FALSE)*BT35*IF(ISNA(VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":398.7517014955352},{"$f":"IF(VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BV35=\"N\",0,SUM(BX35,'Other cost'!$B$16,VLOOKUP(BY35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BW35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC35,'travel frequence'!$A$1:$D$4,MATCH(CB35,'travel frequence'!$A$1:$D$1,0),FALSE)*CD35*IF(ISNA(VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7653521282820455},{"$f":"IF(VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CF35=\"N\",0,SUM(CH35,'Other cost'!$B$16,VLOOKUP(CI35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CG35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM35,'travel frequence'!$A$1:$D$4,MATCH(CL35,'travel frequence'!$A$1:$D$1,0),FALSE)*CN35*IF(ISNA(VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CP35=\"N\",0,SUM(CR35,'Other cost'!$B$16,VLOOKUP(CS35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CQ35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW35,'travel frequence'!$A$1:$D$4,MATCH(CV35,'travel frequence'!$A$1:$D$1,0),FALSE)*CX35*IF(ISNA(VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CZ35=\"N\",0,SUM(DB35,'Other cost'!$B$16,VLOOKUP(DC35,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(DA35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A35=0,0,IF(A35=1,M35,IF(A35=2,M35+W35,IF(A35=3,M35+W35+AG35,IF(A35=4,M35+W35+AG35+AQ35,IF(A35=5,M35+W35+AG35+AQ35+BA35,IF(A35=6,M35+W35+AG35+AQ35+BA35+BK35,IF(A35=7,M35+W35+AG35+AQ35+BA35+BK35+BU35,IF(A35=8,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35,IF(A35=9,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35,IF(A35=10,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35+CY35))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":45564.66900334711}]
[0,34,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},16,78,7854,37351039,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K36,'travel frequence'!$A$1:$D$4,MATCH(J36,'travel frequence'!$A$1:$D$1,0),FALSE)*L36*IF(ISNA(VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2134305855870426},{"$f":"IF(VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(N36=\"N\",0,SUM(P36,'Other cost'!$B$16,VLOOKUP(Q36,'Other cost'!$A$9:$B$13,2,FALSE),IF(O36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(O36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U36,'travel frequence'!$A$1:$D$4,MATCH(T36,'travel frequence'!$A$1:$D$1,0),FALSE)*V36*IF(ISNA(VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5617517623886625},{"$f":"IF(VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(X36=\"N\",0,SUM(Z36,'Other cost'!$B$16,VLOOKUP(AA36,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(Y36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE36,'travel frequence'!$A$1:$D$4,MATCH(AD36,'travel frequence'!$A$1:$D$1,0),FALSE)*AF36*IF(ISNA(VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.2306344599187},{"$f":"IF(VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AH36=\"N\",0,SUM(AJ36,'Other cost'!$B$16,VLOOKUP(AK36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AI36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO36,'travel frequence'!$A$1:$D$4,MATCH(AN36,'travel frequence'!$A$1:$D$1,0),FALSE)*AP36*IF(ISNA(VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.665728006428324},{"$f":"IF(VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AR36=\"N\",0,SUM(AT36,'Other cost'!$B$16,VLOOKUP(AU36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AS36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY36,'travel frequence'!$A$1:$D$4,MATCH(AX36,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ36*IF(ISNA(VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2338.946271380325},{"$f":"IF(VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BB36=\"N\",0,SUM(BD36,'Other cost'!$B$16,VLOOKUP(BE36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BC36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI36,'travel frequence'!$A$1:$D$4,MATCH(BH36,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ36*IF(ISNA(VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3041501248799876},{"$f":"IF(VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BL36=\"N\",0,SUM(BN36,'Other cost'!$B$16,VLOOKUP(BO36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BM36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS36,'travel frequence'!$A$1:$D$4,MATCH(BR36,'travel frequence'!$A$1:$D$1,0),FALSE)*BT36*IF(ISNA(VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BV36=\"N\",0,SUM(BX36,'Other cost'!$B$16,VLOOKUP(BY36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BW36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC36,'travel frequence'!$A$1:$D$4,MATCH(CB36,'travel frequence'!$A$1:$D$1,0),FALSE)*CD36*IF(ISNA(VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6021604662186206},{"$f":"IF(VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CF36=\"N\",0,SUM(CH36,'Other cost'!$B$16,VLOOKUP(CI36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CG36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM36,'travel frequence'!$A$1:$D$4,MATCH(CL36,'travel frequence'!$A$1:$D$1,0),FALSE)*CN36*IF(ISNA(VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CP36=\"N\",0,SUM(CR36,'Other cost'!$B$16,VLOOKUP(CS36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CQ36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW36,'travel frequence'!$A$1:$D$4,MATCH(CV36,'travel frequence'!$A$1:$D$1,0),FALSE)*CX36*IF(ISNA(VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":359.43185966051357},{"$f":"IF(VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CZ36=\"N\",0,SUM(DB36,'Other cost'!$B$16,VLOOKUP(DC36,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(DA36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A36=0,0,IF(A36=1,M36,IF(A36=2,M36+W36,IF(A36=3,M36+W36+AG36,IF(A36=4,M36+W36+AG36+AQ36,IF(A36=5,M36+W36+AG36+AQ36+BA36,IF(A36=6,M36+W36+AG36+AQ36+BA36+BK36,IF(A36=7,M36+W36+AG36+AQ36+BA36+BK36+BU36,IF(A36=8,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36,IF(A36=9,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36,IF(A36=10,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36+CY36))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":0}]
[4,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},16,446,3745,27841249,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2329.5903876847174},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.84023278123351},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2764.7885919774667},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":414.04224690442879},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5318.7865643538144},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3153.9069864039247},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":60681.231099642617},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5890886860344446},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719741206896229},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":5664.7418873018023}]
[10,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},16,333,3636,10592636,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2117.6730108636934},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4046.1742391192179},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7422152091713},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2497.4034608616157},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9298074505773},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.78157445577648},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7891989630301985},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.89874027840812},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":14217.046297701783}]
[10,37,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},39,291,6921,1175254,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K39,'travel frequence'!$A$1:$D$4,MATCH(J39,'travel frequence'!$A$1:$D$1,0),FALSE)*L39*IF(ISNA(VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.368630937845},{"$f":"IF(VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(N39=\"N\",0,SUM(P39,'Other cost'!$B$16,VLOOKUP(Q39,'Other cost'!$A$9:$B$13,2,FALSE),IF(O39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(O39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U39,'travel frequence'!$A$1:$D$4,MATCH(T39,'travel frequence'!$A$1:$D$1,0),FALSE)*V39*IF(ISNA(VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1623.2905296271931},{"$f":"IF(VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(X39=\"N\",0,SUM(Z39,'Other cost'!$B$16,VLOOKUP(AA39,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(Y39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE39,'travel frequence'!$A$1:$D$4,MATCH(AD39,'travel frequence'!$A$1:$D$1,0),FALSE)*AF39*IF(ISNA(VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1235.0996561505935},{"$f":"IF(VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AH39=\"N\",0,SUM(AJ39,'Other cost'!$B$16,VLOOKUP(AK39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AI39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO39,'travel frequence'!$A$1:$D$4,MATCH(AN39,'travel frequence'!$A$1:$D$1,0),FALSE)*AP39*IF(ISNA(VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3261.5992573516178},{"$f":"IF(VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AR39=\"N\",0,SUM(AT39,'Other cost'!$B$16,VLOOKUP(AU39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AS39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY39,'travel frequence'!$A$1:$D$4,MATCH(AX39,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ39*IF(ISNA(VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.3535033930546},{"$f":"IF(VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BB39=\"N\",0,SUM(BD39,'Other cost'!$B$16,VLOOKUP(BE39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BC39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI39,'travel frequence'!$A$1:$D$4,MATCH(BH39,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ39*IF(ISNA(VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1792.0875040393503},{"$f":"IF(VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BL39=\"N\",0,SUM(BN39,'Other cost'!$B$16,VLOOKUP(BO39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BM39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS39,'travel frequence'!$A$1:$D$4,MATCH(BR39,'travel frequence'!$A$1:$D$1,0),FALSE)*BT39*IF(ISNA(VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3743.2885469198927},{"$f":"IF(VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BV39=\"N\",0,SUM(BX39,'Other cost'!$B$16,VLOOKUP(BY39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BW39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC39,'travel frequence'!$A$1:$D$4,MATCH(CB39,'travel frequence'!$A$1:$D$1,0),FALSE)*CD39*IF(ISNA(VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.638800959931224},{"$f":"IF(VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CF39=\"N\",0,SUM(CH39,'Other cost'!$B$16,VLOOKUP(CI39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CG39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM39,'travel frequence'!$A$1:$D$4,MATCH(CL39,'travel frequence'!$A$1:$D$1,0),FALSE)*CN39*IF(ISNA(VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.72725218124936},{"$f":"IF(VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CP39=\"N\",0,SUM(CR39,'Other cost'!$B$16,VLOOKUP(CS39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CQ39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW39,'travel frequence'!$A$1:$D$4,MATCH(CV39,'travel frequence'!$A$1:$D$1,0),FALSE)*CX39*IF(ISNA(VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.6190045702363},{"$f":"IF(VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CZ39=\"N\",0,SUM(DB39,'Other cost'!$B$16,VLOOKUP(DC39,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(DA39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A39=0,0,IF(A39=1,M39,IF(A39=2,M39+W39,IF(A39=3,M39+W39+AG39,IF(A39=4,M39+W39+AG39+AQ39,IF(A39=5,M39+W39+AG39+AQ39+BA39,IF(A39=6,M39+W39+AG39+AQ39+BA39+BK39,IF(A39=7,M39+W39+AG39+AQ39+BA39+BK39+BU39,IF(A39=8,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39,IF(A39=9,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39,IF(A39=10,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39+CY39))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":20635.441212959784}]
[1,38,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},37,443,6910,44507459,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K40,'travel frequence'!$A$1:$D$4,MATCH(J40,'travel frequence'!$A$1:$D$1,0),FALSE)*L40*IF(ISNA(VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1312.3247971371702},{"$f":"IF(VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(N40=\"N\",0,SUM(P40,'Other cost'!$B$16,VLOOKUP(Q40,'Other cost'!$A$9:$B$13,2,FALSE),IF(O40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(O40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U40,'travel frequence'!$A$1:$D$4,MATCH(T40,'travel frequence'!$A$1:$D$1,0),FALSE)*V40*IF(ISNA(VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.2632006000472},{"$f":"IF(VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(X40=\"N\",0,SUM(Z40,'Other cost'!$B$16,VLOOKUP(AA40,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(Y40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE40,'travel frequence'!$A$1:$D$4,MATCH(AD40,'travel frequence'!$A$1:$D$1,0),FALSE)*AF40*IF(ISNA(VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32223.475319350371},{"$f":"IF(VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AH40=\"N\",0,SUM(AJ40,'Other cost'!$B$16,VLOOKUP(AK40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AI40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO40,'travel frequence'!$A$1:$D$4,MATCH(AN40,'travel frequence'!$A$1:$D$1,0),FALSE)*AP40*IF(ISNA(VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AR40=\"N\",0,SUM(AT40,'Other cost'!$B$16,VLOOKUP(AU40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AS40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY40,'travel frequence'!$A$1:$D$4,MATCH(AX40,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ40*IF(ISNA(VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.662681144856414},{"$f":"IF(VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BB40=\"N\",0,SUM(BD40,'Other cost'!$B$16,VLOOKUP(BE40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BC40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI40,'travel frequence'!$A$1:$D$4,MATCH(BH40,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ40*IF(ISNA(VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.914594989749943},{"$f":"IF(VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BL40=\"N\",0,SUM(BN40,'Other cost'!$B$16,VLOOKUP(BO40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BM40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS40,'travel frequence'!$A$1:$D$4,MATCH(BR40,'travel frequence'!$A$1:$D$1,0),FALSE)*BT40*IF(ISNA(VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BV40=\"N\",0,SUM(BX40,'Other cost'!$B$16,VLOOKUP(BY40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BW40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC40,'travel frequence'!$A$1:$D$4,MATCH(CB40,'travel frequence'!$A$1:$D$1,0),FALSE)*CD40*IF(ISNA(VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85522656218596627},{"$f":"IF(VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CF40=\"N\",0,SUM(CH40,'Other cost'!$B$16,VLOOKUP(CI40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CG40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM40,'travel frequence'!$A$1:$D$4,MATCH(CL40,'travel frequence'!$A$1:$D$1,0),FALSE)*CN40*IF(ISNA(VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CP40=\"N\",0,SUM(CR40,'Other cost'!$B$16,VLOOKUP(CS40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CQ40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW40,'travel frequence'!$A$1:$D$4,MATCH(CV40,'travel frequence'!$A$1:$D$1,0),FALSE)*CX40*IF(ISNA(VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.3799991960746},{"$f":"IF(VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CZ40=\"N\",0,SUM(DB40,'Other cost'!$B$16,VLOOKUP(DC40,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(DA40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A40=0,0,IF(A40=1,M40,IF(A40=2,M40+W40,IF(A40=3,M40+W40+AG40,IF(A40=4,M40+W40+AG40+AQ40,IF(A40=5,M40+W40+AG40+AQ40+BA40,IF(A40=6,M40+W40+AG40+AQ40+BA40+BK40,IF(A40=7,M40+W40+AG40+AQ40+BA40+BK40+BU40,IF(A40=8,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40,IF(A40=9,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40,IF(A40=10,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40+CY40))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1438.6812214557604}]
[4,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},25,62,4072,30510397,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4362.9513802362517},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":441.51011610376804},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":927.49461066790673},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.982074831202592},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":4783.0355980191807}]
[10,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},25,302,11554,3961482,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4586.3225819066838},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7040485738227193},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4515281003992595},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6128090004436215},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3309500020164613},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.336080003943302},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":78.358698158199402},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":5150.4721095888572}]
[5,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},26,340,12672,940660,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1160.43767893681},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81454801138309318},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.9321818555393},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6615.4663102711756},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":349.42597021796951},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8038571722091},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1273.0627173460489}]
[4,42,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},36,208,18005,26001320,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K44,'travel frequence'!$A$1:$D$4,MATCH(J44,'travel frequence'!$A$1:$D$1,0),FALSE)*L44*IF(ISNA(VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(N44=\"N\",0,SUM(P44,'Other cost'!$B$16,VLOOKUP(Q44,'Other cost'!$A$9:$B$13,2,FALSE),IF(O44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(O44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U44,'travel frequence'!$A$1:$D$4,MATCH(T44,'travel frequence'!$A$1:$D$1,0),FALSE)*V44*IF(ISNA(VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3642.518440643149},{"$f":"IF(VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(X44=\"N\",0,SUM(Z44,'Other cost'!$B$16,VLOOKUP(AA44,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(Y44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE44,'travel frequence'!$A$1:$D$4,MATCH(AD44,'travel frequence'!$A$1:$D$1,0),FALSE)*AF44*IF(ISNA(VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AH44=\"N\",0,SUM(AJ44,'Other cost'!$B$16,VLOOKUP(AK44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AI44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO44,'travel frequence'!$A$1:$D$4,MATCH(AN44,'travel frequence'!$A$1:$D$1,0),FALSE)*AP44*IF(ISNA(VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.2118706403368},{"$f":"IF(VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AR44=\"N\",0,SUM(AT44,'Other cost'!$B$16,VLOOKUP(AU44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AS44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY44,'travel frequence'!$A$1:$D$4,MATCH(AX44,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ44*IF(ISNA(VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":846.20604219133202},{"$f":"IF(VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BB44=\"N\",0,SUM(BD44,'Other cost'!$B$16,VLOOKUP(BE44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BC44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI44,'travel frequence'!$A$1:$D$4,MATCH(BH44,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ44*IF(ISNA(VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8821.1801602992546},{"$f":"IF(VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BL44=\"N\",0,SUM(BN44,'Other cost'!$B$16,VLOOKUP(BO44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BM44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS44,'travel frequence'!$A$1:$D$4,MATCH(BR44,'travel frequence'!$A$1:$D$1,0),FALSE)*BT44*IF(ISNA(VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.292406323366368},{"$f":"IF(VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BV44=\"N\",0,SUM(BX44,'Other cost'!$B$16,VLOOKUP(BY44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BW44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC44,'travel frequence'!$A$1:$D$4,MATCH(CB44,'travel frequence'!$A$1:$D$1,0),FALSE)*CD44*IF(ISNA(VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2258265441356091},{"$f":"IF(VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CF44=\"N\",0,SUM(CH44,'Other cost'!$B$16,VLOOKUP(CI44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CG44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM44,'travel frequence'!$A$1:$D$4,MATCH(CL44,'travel frequence'!$A$1:$D$1,0),FALSE)*CN44*IF(ISNA(VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6805103119846949},{"$f":"IF(VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CP44=\"N\",0,SUM(CR44,'Other cost'!$B$16,VLOOKUP(CS44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CQ44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW44,'travel frequence'!$A$1:$D$4,MATCH(CV44,'travel frequence'!$A$1:$D$1,0),FALSE)*CX44*IF(ISNA(VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.8143310335722},{"$f":"IF(VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CZ44=\"N\",0,SUM(DB44,'Other cost'!$B$16,VLOOKUP(DC44,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(DA44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A44=0,0,IF(A44=1,M44,IF(A44=2,M44+W44,IF(A44=3,M44+W44+AG44,IF(A44=4,M44+W44+AG44+AQ44,IF(A44=5,M44+W44+AG44+AQ44+BA44,IF(A44=6,M44+W44+AG44+AQ44+BA44+BK44,IF(A44=7,M44+W44+AG44+AQ44+BA44+BK44+BU44,IF(A44=8,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44,IF(A44=9,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44,IF(A44=10,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44+CY44))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":4173.2591092824896}]
[7,43,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},25,260,1905,17197105,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K45,'travel frequence'!$A$1:$D$4,MATCH(J45,'travel frequence'!$A$1:$D$1,0),FALSE)*L45*IF(ISNA(VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4378234574554045},{"$f":"IF(VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(N45=\"N\",0,SUM(P45,'Other cost'!$B$16,VLOOKUP(Q45,'Other cost'!$A$9:$B$13,2,FALSE),IF(O45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(O45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U45,'travel frequence'!$A$1:$D$4,MATCH(T45,'travel frequence'!$A$1:$D$1,0),FALSE)*V45*IF(ISNA(VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.3734902552465},{"$f":"IF(VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(X45=\"N\",0,SUM(Z45,'Other cost'!$B$16,VLOOKUP(AA45,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(Y45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE45,'travel frequence'!$A$1:$D$4,MATCH(AD45,'travel frequence'!$A$1:$D$1,0),FALSE)*AF45*IF(ISNA(VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.75367021511056},{"$f":"IF(VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AH45=\"N\",0,SUM(AJ45,'Other cost'!$B$16,VLOOKUP(AK45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AI45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO45,'travel frequence'!$A$1:$D$4,MATCH(AN45,'travel frequence'!$A$1:$D$1,0),FALSE)*AP45*IF(ISNA(VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":333.55882684717534},{"$f":"IF(VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AR45=\"N\",0,SUM(AT45,'Other cost'!$B$16,VLOOKUP(AU45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AS45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY45,'travel frequence'!$A$1:$D$4,MATCH(AX45,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ45*IF(ISNA(VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BB45=\"N\",0,SUM(BD45,'Other cost'!$B$16,VLOOKUP(BE45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BC45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI45,'travel frequence'!$A$1:$D$4,MATCH(BH45,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ45*IF(ISNA(VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.540798250675081},{"$f":"IF(VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BL45=\"N\",0,SUM(BN45,'Other cost'!$B$16,VLOOKUP(BO45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BM45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS45,'travel frequence'!$A$1:$D$4,MATCH(BR45,'travel frequence'!$A$1:$D$1,0),FALSE)*BT45*IF(ISNA(VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.802204609968525},{"$f":"IF(VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BV45=\"N\",0,SUM(BX45,'Other cost'!$B$16,VLOOKUP(BY45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BW45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC45,'travel frequence'!$A$1:$D$4,MATCH(CB45,'travel frequence'!$A$1:$D$1,0),FALSE)*CD45*IF(ISNA(VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.152157507211975},{"$f":"IF(VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CF45=\"N\",0,SUM(CH45,'Other cost'!$B$16,VLOOKUP(CI45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CG45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM45,'travel frequence'!$A$1:$D$4,MATCH(CL45,'travel frequence'!$A$1:$D$1,0),FALSE)*CN45*IF(ISNA(VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1792.0908096974467},{"$f":"IF(VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CP45=\"N\",0,SUM(CR45,'Other cost'!$B$16,VLOOKUP(CS45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CQ45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW45,'travel frequence'!$A$1:$D$4,MATCH(CV45,'travel frequence'!$A$1:$D$1,0),FALSE)*CX45*IF(ISNA(VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CZ45=\"N\",0,SUM(DB45,'Other cost'!$B$16,VLOOKUP(DC45,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(DA45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A45=0,0,IF(A45=1,M45,IF(A45=2,M45+W45,IF(A45=3,M45+W45+AG45,IF(A45=4,M45+W45+AG45+AQ45,IF(A45=5,M45+W45+AG45+AQ45+BA45,IF(A45=6,M45+W45+AG45+AQ45+BA45+BK45,IF(A45=7,M45+W45+AG45+AQ45+BA45+BK45+BU45,IF(A45=8,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45,IF(A45=9,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45,IF(A45=10,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45+CY45))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":4270.5395537808299}]
[10,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},21,234,7510,28595119,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5300579631676232},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":68.939607697822154},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2258671451811138},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2903.2804306630019},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6023123871496363},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0481696159880087},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3279.6734452481614}]
[10,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},15,231,9053,45979074,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19251.326511243784},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":969.8850565067595},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.62566518194467},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":332.78611147703776},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038706313855828},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.423359485149987},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":310.28560692061717},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":24033.444363664858}]
[7,46,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},7,268,3547,37785291,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K48,'travel frequence'!$A$1:$D$4,MATCH(J48,'travel frequence'!$A$1:$D$1,0),FALSE)*L48*IF(ISNA(VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0248486530130902},{"$f":"IF(VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(N48=\"N\",0,SUM(P48,'Other cost'!$B$16,VLOOKUP(Q48,'Other cost'!$A$9:$B$13,2,FALSE),IF(O48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(O48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U48,'travel frequence'!$A$1:$D$4,MATCH(T48,'travel frequence'!$A$1:$D$1,0),FALSE)*V48*IF(ISNA(VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1807435764649989},{"$f":"IF(VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(X48=\"N\",0,SUM(Z48,'Other cost'!$B$16,VLOOKUP(AA48,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(Y48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE48,'travel frequence'!$A$1:$D$4,MATCH(AD48,'travel frequence'!$A$1:$D$1,0),FALSE)*AF48*IF(ISNA(VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":279.56408663778711},{"$f":"IF(VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AH48=\"N\",0,SUM(AJ48,'Other cost'!$B$16,VLOOKUP(AK48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AI48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO48,'travel frequence'!$A$1:$D$4,MATCH(AN48,'travel frequence'!$A$1:$D$1,0),FALSE)*AP48*IF(ISNA(VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3793461022150089},{"$f":"IF(VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AR48=\"N\",0,SUM(AT48,'Other cost'!$B$16,VLOOKUP(AU48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AS48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY48,'travel frequence'!$A$1:$D$4,MATCH(AX48,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ48*IF(ISNA(VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2716.0891792850407},{"$f":"IF(VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BB48=\"N\",0,SUM(BD48,'Other cost'!$B$16,VLOOKUP(BE48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BC48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI48,'travel frequence'!$A$1:$D$4,MATCH(BH48,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ48*IF(ISNA(VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BL48=\"N\",0,SUM(BN48,'Other cost'!$B$16,VLOOKUP(BO48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BM48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS48,'travel frequence'!$A$1:$D$4,MATCH(BR48,'travel frequence'!$A$1:$D$1,0),FALSE)*BT48*IF(ISNA(VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BV48=\"N\",0,SUM(BX48,'Other cost'!$B$16,VLOOKUP(BY48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BW48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC48,'travel frequence'!$A$1:$D$4,MATCH(CB48,'travel frequence'!$A$1:$D$1,0),FALSE)*CD48*IF(ISNA(VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1152.3978374966532},{"$f":"IF(VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CF48=\"N\",0,SUM(CH48,'Other cost'!$B$16,VLOOKUP(CI48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CG48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM48,'travel frequence'!$A$1:$D$4,MATCH(CL48,'travel frequence'!$A$1:$D$1,0),FALSE)*CN48*IF(ISNA(VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":355.84433111824188},{"$f":"IF(VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CP48=\"N\",0,SUM(CR48,'Other cost'!$B$16,VLOOKUP(CS48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CQ48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW48,'travel frequence'!$A$1:$D$4,MATCH(CV48,'travel frequence'!$A$1:$D$1,0),FALSE)*CX48*IF(ISNA(VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":118.98617404325245},{"$f":"IF(VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CZ48=\"N\",0,SUM(DB48,'Other cost'!$B$16,VLOOKUP(DC48,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(DA48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A48=0,0,IF(A48=1,M48,IF(A48=2,M48+W48,IF(A48=3,M48+W48+AG48,IF(A48=4,M48+W48+AG48+AQ48,IF(A48=5,M48+W48+AG48+AQ48+BA48,IF(A48=6,M48+W48+AG48+AQ48+BA48+BK48,IF(A48=7,M48+W48+AG48+AQ48+BA48+BK48+BU48,IF(A48=8,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48,IF(A48=9,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48,IF(A48=10,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48+CY48))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":3298.9809419075623}]
[2,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},44,295,2840,25854492,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.8152242623876829},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.007297325395939},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263682485117386},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.84214662958391},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.178956838863243},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718232019403626},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":743.15729094534504},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":5.2788553096823199}]
[10,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},12,350,14863,35500328,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1241.1483641454961},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.3855325257343347},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":338.02013536371413},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1798.2174857728587},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":120.7438774575304},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":250.86711310290835},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0373112247049603},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3210.0751003168057},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":7643.8375087119057}]
[0,49,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},38,147,8696,11109612,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K51,'travel frequence'!$A$1:$D$4,MATCH(J51,'travel frequence'!$A$1:$D$1,0),FALSE)*L51*IF(ISNA(VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2006.8861267671525},{"$f":"IF(VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(N51=\"N\",0,SUM(P51,'Other cost'!$B$16,VLOOKUP(Q51,'Other cost'!$A$9:$B$13,2,FALSE),IF(O51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(O51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U51,'travel frequence'!$A$1:$D$4,MATCH(T51,'travel frequence'!$A$1:$D$1,0),FALSE)*V51*IF(ISNA(VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":564.07280521441362},{"$f":"IF(VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(X51=\"N\",0,SUM(Z51,'Other cost'!$B$16,VLOOKUP(AA51,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(Y51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE51,'travel frequence'!$A$1:$D$4,MATCH(AD51,'travel frequence'!$A$1:$D$1,0),FALSE)*AF51*IF(ISNA(VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2303.8233598092306},{"$f":"IF(VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(AH51=\"N\",0,SUM(AJ51,'Other cost'!$B$16,VLOOKUP(AK51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AI51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO51,'travel frequence'!$A$1:$D$4,MATCH(AN51,'travel frequence'!$A$1:$D$1,0),FALSE)*AP51*IF(ISNA(VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":359.18700564298462},{"$f":"IF(VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(AR51=\"N\",0,SUM(AT51,'Other cost'!$B$16,VLOOKUP(AU51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AS51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY51,'travel frequence'!$A$1:$D$4,MATCH(AX51,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ51*IF(ISNA(VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.334900905479659},{"$f":"IF(VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BB51=\"N\",0,SUM(BD51,'Other cost'!$B$16,VLOOKUP(BE51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BC51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI51,'travel frequence'!$A$1:$D$4,MATCH(BH51,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ51*IF(ISNA(VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.094369329784495},{"$f":"IF(VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BL51=\"N\",0,SUM(BN51,'Other cost'!$B$16,VLOOKUP(BO51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BM51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS51,'travel frequence'!$A$1:$D$4,MATCH(BR51,'travel frequence'!$A$1:$D$1,0),FALSE)*BT51*IF(ISNA(VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BV51=\"N\",0,SUM(BX51,'Other cost'!$B$16,VLOOKUP(BY51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BW51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC51,'travel frequence'!$A$1:$D$4,MATCH(CB51,'travel frequence'!$A$1:$D$1,0),FALSE)*CD51*IF(ISNA(VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":344.93355303810432},{"$f":"IF(VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CF51=\"N\",0,SUM(CH51,'Other cost'!$B$16,VLOOKUP(CI51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CG51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM51,'travel frequence'!$A$1:$D$4,MATCH(CL51,'travel frequence'!$A$1:$D$1,0),FALSE)*CN51*IF(ISNA(VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.5800376198972},{"$f":"IF(VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CP51=\"N\",0,SUM(CR51,'Other cost'!$B$16,VLOOKUP(CS51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CQ51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW51,'travel frequence'!$A$1:$D$4,MATCH(CV51,'travel frequence'!$A$1:$D$1,0),FALSE)*CX51*IF(ISNA(VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.6640300959182},{"$f":"IF(VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CZ51=\"N\",0,SUM(DB51,'Other cost'!$B$16,VLOOKUP(DC51,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(DA51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A51=0,0,IF(A51=1,M51,IF(A51=2,M51+W51,IF(A51=3,M51+W51+AG51,IF(A51=4,M51+W51+AG51+AQ51,IF(A51=5,M51+W51+AG51+AQ51+BA51,IF(A51=6,M51+W51+AG51+AQ51+BA51+BK51,IF(A51=7,M51+W51+AG51+AQ51+BA51+BK51+BU51,IF(A51=8,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51,IF(A51=9,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51,IF(A51=10,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51+CY51))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":0}]
[2,50,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},23,360,10940,15068583,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K52,'travel frequence'!$A$1:$D$4,MATCH(J52,'travel frequence'!$A$1:$D$1,0),FALSE)*L52*IF(ISNA(VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1058.6084025713646},{"$f":"IF(VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(N52=\"N\",0,SUM(P52,'Other cost'!$B$16,VLOOKUP(Q52,'Other cost'!$A$9:$B$13,2,FALSE),IF(O52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(O52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U52,'travel frequence'!$A$1:$D$4,MATCH(T52,'travel frequence'!$A$1:$D$1,0),FALSE)*V52*IF(ISNA(VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(X52=\"N\",0,SUM(Z52,'Other cost'!$B$16,VLOOKUP(AA52,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(Y52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE52,'travel frequence'!$A$1:$D$4,MATCH(AD52,'travel frequence'!$A$1:$D$1,0),FALSE)*AF52*IF(ISNA(VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AH52=\"N\",0,SUM(AJ52,'Other cost'!$B$16,VLOOKUP(AK52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AI52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO52,'travel frequence'!$A$1:$D$4,MATCH(AN52,'travel frequence'!$A$1:$D$1,0),FALSE)*AP52*IF(ISNA(VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5498330088585},{"$f":"IF(VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AR52=\"N\",0,SUM(AT52,'Other cost'!$B$16,VLOOKUP(AU52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AS52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY52,'travel frequence'!$A$1:$D$4,MATCH(AX52,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ52*IF(ISNA(VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2366222195002585},{"$f":"IF(VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BB52=\"N\",0,SUM(BD52,'Other cost'!$B$16,VLOOKUP(BE52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BC52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI52,'travel frequence'!$A$1:$D$4,MATCH(BH52,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ52*IF(ISNA(VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24010.776906006457},{"$f":"IF(VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BL52=\"N\",0,SUM(BN52,'Other cost'!$B$16,VLOOKUP(BO52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BM52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS52,'travel frequence'!$A$1:$D$4,MATCH(BR52,'travel frequence'!$A$1:$D$1,0),FALSE)*BT52*IF(ISNA(VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9219271231574475},{"$f":"IF(VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BV52=\"N\",0,SUM(BX52,'Other cost'!$B$16,VLOOKUP(BY52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BW52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC52,'travel frequence'!$A$1:$D$4,MATCH(CB52,'travel frequence'!$A$1:$D$1,0),FALSE)*CD52*IF(ISNA(VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.29044088254298},{"$f":"IF(VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CF52=\"N\",0,SUM(CH52,'Other cost'!$B$16,VLOOKUP(CI52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CG52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM52,'travel frequence'!$A$1:$D$4,MATCH(CL52,'travel frequence'!$A$1:$D$1,0),FALSE)*CN52*IF(ISNA(VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1114.7283501476884},{"$f":"IF(VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CP52=\"N\",0,SUM(CR52,'Other cost'!$B$16,VLOOKUP(CS52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CQ52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW52,'travel frequence'!$A$1:$D$4,MATCH(CV52,'travel frequence'!$A$1:$D$1,0),FALSE)*CX52*IF(ISNA(VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9702.3139334475072},{"$f":"IF(VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CZ52=\"N\",0,SUM(DB52,'Other cost'!$B$16,VLOOKUP(DC52,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(DA52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A52=0,0,IF(A52=1,M52,IF(A52=2,M52+W52,IF(A52=3,M52+W52+AG52,IF(A52=4,M52+W52+AG52+AQ52,IF(A52=5,M52+W52+AG52+AQ52+BA52,IF(A52=6,M52+W52+AG52+AQ52+BA52+BK52,IF(A52=7,M52+W52+AG52+AQ52+BA52+BK52+BU52,IF(A52=8,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52,IF(A52=9,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52,IF(A52=10,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52+CY52))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":1160.5358924689367}]
[2,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},49,147,17781,14948607,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.7141258559341},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.613594527468919},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":561.92740972699812},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":361.248949447119},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5612241091807952},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":222.98706735198337},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1125.9707515234877},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":628.33189259123196},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":2152.3655798023506}]
[8,52,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},40,156,6632,15834542,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K54,'travel frequence'!$A$1:$D$4,MATCH(J54,'travel frequence'!$A$1:$D$1,0),FALSE)*L54*IF(ISNA(VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2792.649703546434},{"$f":"IF(VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O54,Negotiation_Team,2,FALSE),VLOOKUP(O54,Recording_Equipment,2,FALSE),VLOOKUP(O54,Security,2,FALSE))","v":0},{"$f":"IF(N54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(N54=\"N\",0,SUM(P54,'Other cost'!$B$16,VLOOKUP(Q54,'Other cost'!$A$9:$B$13,2,FALSE),IF(O54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(O54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U54,'travel frequence'!$A$1:$D$4,MATCH(T54,'travel frequence'!$A$1:$D$1,0),FALSE)*V54*IF(ISNA(VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":500.44282687552095},{"$f":"IF(VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y54,Negotiation_Team,2,FALSE),VLOOKUP(Y54,Recording_Equipment,2,FALSE),VLOOKUP(Y54,Security,2,FALSE))","v":0},{"$f":"IF(X54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(X54=\"N\",0,SUM(Z54,'Other cost'!$B$16,VLOOKUP(AA54,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(Y54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE54,'travel frequence'!$A$1:$D$4,MATCH(AD54,'travel frequence'!$A$1:$D$1,0),FALSE)*AF54*IF(ISNA(VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.6971207910674},{"$f":"IF(VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI54,Negotiation_Team,2,FALSE),VLOOKUP(AI54,Recording_Equipment,2,FALSE),VLOOKUP(AI54,Security,2,FALSE))","v":0},{"$f":"IF(AH54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(AH54=\"N\",0,SUM(AJ54,'Other cost'!$B$16,VLOOKUP(AK54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AI54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO54,'travel frequence'!$A$1:$D$4,MATCH(AN54,'travel frequence'!$A$1:$D$1,0),FALSE)*AP54*IF(ISNA(VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":255.99288949175647},{"$f":"IF(VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS54,Negotiation_Team,2,FALSE),VLOOKUP(AS54,Recording_Equipment,2,FALSE),VLOOKUP(AS54,Security,2,FALSE))","v":0},{"$f":"IF(AR54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(AR54=\"N\",0,SUM(AT54,'Other cost'!$B$16,VLOOKUP(AU54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AS54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY54,'travel frequence'!$A$1:$D$4,MATCH(AX54,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ54*IF(ISNA(VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC54,Negotiation_Team,2,FALSE),VLOOKUP(BC54,Recording_Equipment,2,FALSE),VLOOKUP(BC54,Security,2,FALSE))","v":0},{"$f":"IF(BB54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BB54=\"N\",0,SUM(BD54,'Other cost'!$B$16,VLOOKUP(BE54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BC54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI54,'travel frequence'!$A$1:$D$4,MATCH(BH54,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ54*IF(ISNA(VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.636300760495402},{"$f":"IF(VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM54,Negotiation_Team,2,FALSE),VLOOKUP(BM54,Recording_Equipment,2,FALSE),VLOOKUP(BM54,Security,2,FALSE))","v":0},{"$f":"IF(BL54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BL54=\"N\",0,SUM(BN54,'Other cost'!$B$16,VLOOKUP(BO54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BM54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS54,'travel frequence'!$A$1:$D$4,MATCH(BR54,'travel frequence'!$A$1:$D$1,0),FALSE)*BT54*IF(ISNA(VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26699.11025217727},{"$f":"IF(VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW54,Negotiation_Team,2,FALSE),VLOOKUP(BW54,Recording_Equipment,2,FALSE),VLOOKUP(BW54,Security,2,FALSE))","v":0},{"$f":"IF(BV54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BV54=\"N\",0,SUM(BX54,'Other cost'!$B$16,VLOOKUP(BY54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BW54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC54,'travel frequence'!$A$1:$D$4,MATCH(CB54,'travel frequence'!$A$1:$D$1,0),FALSE)*CD54*IF(ISNA(VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG54,Negotiation_Team,2,FALSE),VLOOKUP(CG54,Recording_Equipment,2,FALSE),VLOOKUP(CG54,Security,2,FALSE))","v":0},{"$f":"IF(CF54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CF54=\"N\",0,SUM(CH54,'Other cost'!$B$16,VLOOKUP(CI54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CG54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM54,'travel frequence'!$A$1:$D$4,MATCH(CL54,'travel frequence'!$A$1:$D$1,0),FALSE)*CN54*IF(ISNA(VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ54,Negotiation_Team,2,FALSE),VLOOKUP(CQ54,Recording_Equipment,2,FALSE),VLOOKUP(CQ54,Security,2,FALSE))","v":0},{"$f":"IF(CP54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CP54=\"N\",0,SUM(CR54,'Other cost'!$B$16,VLOOKUP(CS54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CQ54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW54,'travel frequence'!$A$1:$D$4,MATCH(CV54,'travel frequence'!$A$1:$D$1,0),FALSE)*CX54*IF(ISNA(VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ54=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA54,Negotiation_Team,2,FALSE),VLOOKUP(DA54,Recording_Equipment,2,FALSE),VLOOKUP(DA54,Security,2,FALSE))","v":0},{"$f":"IF(CZ54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CZ54=\"N\",0,SUM(DB54,'Other cost'!$B$16,VLOOKUP(DC54,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(DA54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A54=0,0,IF(A54=1,M54,IF(A54=2,M54+W54,IF(A54=3,M54+W54+AG54,IF(A54=4,M54+W54+AG54+AQ54,IF(A54=5,M54+W54+AG54+AQ54+BA54,IF(A54=6,M54+W54+AG54+AQ54+BA54+BK54,IF(A54=7,M54+W54+AG54+AQ54+BA54+BK54+BU54,IF(A54=8,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54,IF(A54=9,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54,IF(A54=10,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54+CY54))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":35821.673270752966}]
[8,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},29,295,11081,48434857,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2309.2617014965717},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098610818989581},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6206456638733},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7971874342726544},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.08950418408222},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.264123593089852},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1127.5017329640243},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":4758.6186249181237}]
[9,54,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},1,362,3087,44341999,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K56,'travel frequence'!$A$1:$D$4,MATCH(J56,'travel frequence'!$A$1:$D$1,0),FALSE)*L56*IF(ISNA(VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2172.6461507661738},{"$f":"IF(VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(N56=\"N\",0,SUM(P56,'Other cost'!$B$16,VLOOKUP(Q56,'Other cost'!$A$9:$B$13,2,FALSE),IF(O56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(O56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U56,'travel frequence'!$A$1:$D$4,MATCH(T56,'travel frequence'!$A$1:$D$1,0),FALSE)*V56*IF(ISNA(VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751350503654015},{"$f":"IF(VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(X56=\"N\",0,SUM(Z56,'Other cost'!$B$16,VLOOKUP(AA56,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(Y56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE56,'travel frequence'!$A$1:$D$4,MATCH(AD56,'travel frequence'!$A$1:$D$1,0),FALSE)*AF56*IF(ISNA(VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.482083484852854},{"$f":"IF(VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AH56=\"N\",0,SUM(AJ56,'Other cost'!$B$16,VLOOKUP(AK56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AI56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO56,'travel frequence'!$A$1:$D$4,MATCH(AN56,'travel frequence'!$A$1:$D$1,0),FALSE)*AP56*IF(ISNA(VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0635128777405107},{"$f":"IF(VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AR56=\"N\",0,SUM(AT56,'Other cost'!$B$16,VLOOKUP(AU56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AS56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY56,'travel frequence'!$A$1:$D$4,MATCH(AX56,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ56*IF(ISNA(VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.081176910563421},{"$f":"IF(VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BB56=\"N\",0,SUM(BD56,'Other cost'!$B$16,VLOOKUP(BE56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BC56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI56,'travel frequence'!$A$1:$D$4,MATCH(BH56,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ56*IF(ISNA(VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.106408233025846},{"$f":"IF(VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BL56=\"N\",0,SUM(BN56,'Other cost'!$B$16,VLOOKUP(BO56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BM56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS56,'travel frequence'!$A$1:$D$4,MATCH(BR56,'travel frequence'!$A$1:$D$1,0),FALSE)*BT56*IF(ISNA(VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8987832398446596},{"$f":"IF(VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BV56=\"N\",0,SUM(BX56,'Other cost'!$B$16,VLOOKUP(BY56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BW56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC56,'travel frequence'!$A$1:$D$4,MATCH(CB56,'travel frequence'!$A$1:$D$1,0),FALSE)*CD56*IF(ISNA(VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.48805790458413},{"$f":"IF(VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CF56=\"N\",0,SUM(CH56,'Other cost'!$B$16,VLOOKUP(CI56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CG56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM56,'travel frequence'!$A$1:$D$4,MATCH(CL56,'travel frequence'!$A$1:$D$1,0),FALSE)*CN56*IF(ISNA(VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CP56=\"N\",0,SUM(CR56,'Other cost'!$B$16,VLOOKUP(CS56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CQ56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW56,'travel frequence'!$A$1:$D$4,MATCH(CV56,'travel frequence'!$A$1:$D$1,0),FALSE)*CX56*IF(ISNA(VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CZ56=\"N\",0,SUM(DB56,'Other cost'!$B$16,VLOOKUP(DC56,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(DA56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A56=0,0,IF(A56=1,M56,IF(A56=2,M56+W56,IF(A56=3,M56+W56+AG56,IF(A56=4,M56+W56+AG56+AQ56,IF(A56=5,M56+W56+AG56+AQ56+BA56,IF(A56=6,M56+W56+AG56+AQ56+BA56+BK56,IF(A56=7,M56+W56+AG56+AQ56+BA56+BK56+BU56,IF(A56=8,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56,IF(A56=9,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56,IF(A56=10,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56+CY56))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":2493.5181112746682}]
[7,55,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},5,243,8701,33737397,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K57,'travel frequence'!$A$1:$D$4,MATCH(J57,'travel frequence'!$A$1:$D$1,0),FALSE)*L57*IF(ISNA(VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7368462251805621},{"$f":"IF(VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(N57=\"N\",0,SUM(P57,'Other cost'!$B$16,VLOOKUP(Q57,'Other cost'!$A$9:$B$13,2,FALSE),IF(O57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(O57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U57,'travel frequence'!$A$1:$D$4,MATCH(T57,'travel frequence'!$A$1:$D$1,0),FALSE)*V57*IF(ISNA(VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6023506255015576},{"$f":"IF(VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(X57=\"N\",0,SUM(Z57,'Other cost'!$B$16,VLOOKUP(AA57,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(Y57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE57,'travel frequence'!$A$1:$D$4,MATCH(AD57,'travel frequence'!$A$1:$D$1,0),FALSE)*AF57*IF(ISNA(VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.7923576263929},{"$f":"IF(VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AH57=\"N\",0,SUM(AJ57,'Other cost'!$B$16,VLOOKUP(AK57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AI57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO57,'travel frequence'!$A$1:$D$4,MATCH(AN57,'travel frequence'!$A$1:$D$1,0),FALSE)*AP57*IF(ISNA(VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719392660387863},{"$f":"IF(VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AR57=\"N\",0,SUM(AT57,'Other cost'!$B$16,VLOOKUP(AU57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AS57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY57,'travel frequence'!$A$1:$D$4,MATCH(AX57,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ57*IF(ISNA(VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9353412592348254},{"$f":"IF(VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BB57=\"N\",0,SUM(BD57,'Other cost'!$B$16,VLOOKUP(BE57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BC57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI57,'travel frequence'!$A$1:$D$4,MATCH(BH57,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ57*IF(ISNA(VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":67.057496881737165},{"$f":"IF(VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BL57=\"N\",0,SUM(BN57,'Other cost'!$B$16,VLOOKUP(BO57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BM57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS57,'travel frequence'!$A$1:$D$4,MATCH(BR57,'travel frequence'!$A$1:$D$1,0),FALSE)*BT57*IF(ISNA(VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BV57=\"N\",0,SUM(BX57,'Other cost'!$B$16,VLOOKUP(BY57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BW57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC57,'travel frequence'!$A$1:$D$4,MATCH(CB57,'travel frequence'!$A$1:$D$1,0),FALSE)*CD57*IF(ISNA(VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":514.6025576749887},{"$f":"IF(VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CF57=\"N\",0,SUM(CH57,'Other cost'!$B$16,VLOOKUP(CI57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CG57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM57,'travel frequence'!$A$1:$D$4,MATCH(CL57,'travel frequence'!$A$1:$D$1,0),FALSE)*CN57*IF(ISNA(VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CP57=\"N\",0,SUM(CR57,'Other cost'!$B$16,VLOOKUP(CS57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CQ57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW57,'travel frequence'!$A$1:$D$4,MATCH(CV57,'travel frequence'!$A$1:$D$1,0),FALSE)*CX57*IF(ISNA(VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3161.0573900835479},{"$f":"IF(VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CZ57=\"N\",0,SUM(DB57,'Other cost'!$B$16,VLOOKUP(DC57,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(DA57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A57=0,0,IF(A57=1,M57,IF(A57=2,M57+W57,IF(A57=3,M57+W57+AG57,IF(A57=4,M57+W57+AG57+AQ57,IF(A57=5,M57+W57+AG57+AQ57+BA57,IF(A57=6,M57+W57+AG57+AQ57+BA57+BK57,IF(A57=7,M57+W57+AG57+AQ57+BA57+BK57+BU57,IF(A57=8,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57,IF(A57=9,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57,IF(A57=10,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57+CY57))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":2194.0996052603805}]
[4,56,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},36,153,7326,13328358,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K58,'travel frequence'!$A$1:$D$4,MATCH(J58,'travel frequence'!$A$1:$D$1,0),FALSE)*L58*IF(ISNA(VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7651662809452802},{"$f":"IF(VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(N58=\"N\",0,SUM(P58,'Other cost'!$B$16,VLOOKUP(Q58,'Other cost'!$A$9:$B$13,2,FALSE),IF(O58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(O58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U58,'travel frequence'!$A$1:$D$4,MATCH(T58,'travel frequence'!$A$1:$D$1,0),FALSE)*V58*IF(ISNA(VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7342766382365156},{"$f":"IF(VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(X58=\"N\",0,SUM(Z58,'Other cost'!$B$16,VLOOKUP(AA58,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(Y58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE58,'travel frequence'!$A$1:$D$4,MATCH(AD58,'travel frequence'!$A$1:$D$1,0),FALSE)*AF58*IF(ISNA(VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5613564167790459},{"$f":"IF(VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AH58=\"N\",0,SUM(AJ58,'Other cost'!$B$16,VLOOKUP(AK58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AI58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO58,'travel frequence'!$A$1:$D$4,MATCH(AN58,'travel frequence'!$A$1:$D$1,0),FALSE)*AP58*IF(ISNA(VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53148.249211803246},{"$f":"IF(VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AR58=\"N\",0,SUM(AT58,'Other cost'!$B$16,VLOOKUP(AU58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AS58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY58,'travel frequence'!$A$1:$D$4,MATCH(AX58,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ58*IF(ISNA(VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2902.9775481072352},{"$f":"IF(VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BB58=\"N\",0,SUM(BD58,'Other cost'!$B$16,VLOOKUP(BE58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BC58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI58,'travel frequence'!$A$1:$D$4,MATCH(BH58,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ58*IF(ISNA(VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1575943938017},{"$f":"IF(VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BL58=\"N\",0,SUM(BN58,'Other cost'!$B$16,VLOOKUP(BO58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BM58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS58,'travel frequence'!$A$1:$D$4,MATCH(BR58,'travel frequence'!$A$1:$D$1,0),FALSE)*BT58*IF(ISNA(VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3804.5479921223546},{"$f":"IF(VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BV58=\"N\",0,SUM(BX58,'Other cost'!$B$16,VLOOKUP(BY58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BW58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC58,'travel frequence'!$A$1:$D$4,MATCH(CB58,'travel frequence'!$A$1:$D$1,0),FALSE)*CD58*IF(ISNA(VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.213325149783714},{"$f":"IF(VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CF58=\"N\",0,SUM(CH58,'Other cost'!$B$16,VLOOKUP(CI58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CG58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM58,'travel frequence'!$A$1:$D$4,MATCH(CL58,'travel frequence'!$A$1:$D$1,0),FALSE)*CN58*IF(ISNA(VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9732048314963695},{"$f":"IF(VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CP58=\"N\",0,SUM(CR58,'Other cost'!$B$16,VLOOKUP(CS58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CQ58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW58,'travel frequence'!$A$1:$D$4,MATCH(CV58,'travel frequence'!$A$1:$D$1,0),FALSE)*CX58*IF(ISNA(VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2001.9119669866352},{"$f":"IF(VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CZ58=\"N\",0,SUM(DB58,'Other cost'!$B$16,VLOOKUP(DC58,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(DA58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A58=0,0,IF(A58=1,M58,IF(A58=2,M58+W58,IF(A58=3,M58+W58+AG58,IF(A58=4,M58+W58+AG58+AQ58,IF(A58=5,M58+W58+AG58+AQ58+BA58,IF(A58=6,M58+W58+AG58+AQ58+BA58+BK58,IF(A58=7,M58+W58+AG58+AQ58+BA58+BK58+BU58,IF(A58=8,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58,IF(A58=9,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58,IF(A58=10,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58+CY58))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":58285.397025174359}]
[10,57,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},22,202,8430,8986742,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K59,'travel frequence'!$A$1:$D$4,MATCH(J59,'travel frequence'!$A$1:$D$1,0),FALSE)*L59*IF(ISNA(VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35044.903751652011},{"$f":"IF(VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(N59=\"N\",0,SUM(P59,'Other cost'!$B$16,VLOOKUP(Q59,'Other cost'!$A$9:$B$13,2,FALSE),IF(O59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(O59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U59,'travel frequence'!$A$1:$D$4,MATCH(T59,'travel frequence'!$A$1:$D$1,0),FALSE)*V59*IF(ISNA(VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.839572770963841},{"$f":"IF(VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(X59=\"N\",0,SUM(Z59,'Other cost'!$B$16,VLOOKUP(AA59,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(Y59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE59,'travel frequence'!$A$1:$D$4,MATCH(AD59,'travel frequence'!$A$1:$D$1,0),FALSE)*AF59*IF(ISNA(VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AH59=\"N\",0,SUM(AJ59,'Other cost'!$B$16,VLOOKUP(AK59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AI59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO59,'travel frequence'!$A$1:$D$4,MATCH(AN59,'travel frequence'!$A$1:$D$1,0),FALSE)*AP59*IF(ISNA(VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AR59=\"N\",0,SUM(AT59,'Other cost'!$B$16,VLOOKUP(AU59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AS59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY59,'travel frequence'!$A$1:$D$4,MATCH(AX59,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ59*IF(ISNA(VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4612682317659198},{"$f":"IF(VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BB59=\"N\",0,SUM(BD59,'Other cost'!$B$16,VLOOKUP(BE59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BC59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI59,'travel frequence'!$A$1:$D$4,MATCH(BH59,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ59*IF(ISNA(VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4191711620400596},{"$f":"IF(VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BL59=\"N\",0,SUM(BN59,'Other cost'!$B$16,VLOOKUP(BO59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BM59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS59,'travel frequence'!$A$1:$D$4,MATCH(BR59,'travel frequence'!$A$1:$D$1,0),FALSE)*BT59*IF(ISNA(VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2117.7929364660449},{"$f":"IF(VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BV59=\"N\",0,SUM(BX59,'Other cost'!$B$16,VLOOKUP(BY59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BW59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC59,'travel frequence'!$A$1:$D$4,MATCH(CB59,'travel frequence'!$A$1:$D$1,0),FALSE)*CD59*IF(ISNA(VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.93187671023572},{"$f":"IF(VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CF59=\"N\",0,SUM(CH59,'Other cost'!$B$16,VLOOKUP(CI59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CG59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM59,'travel frequence'!$A$1:$D$4,MATCH(CL59,'travel frequence'!$A$1:$D$1,0),FALSE)*CN59*IF(ISNA(VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.263150384412372},{"$f":"IF(VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CP59=\"N\",0,SUM(CR59,'Other cost'!$B$16,VLOOKUP(CS59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CQ59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW59,'travel frequence'!$A$1:$D$4,MATCH(CV59,'travel frequence'!$A$1:$D$1,0),FALSE)*CX59*IF(ISNA(VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":78.586408657786194},{"$f":"IF(VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CZ59=\"N\",0,SUM(DB59,'Other cost'!$B$16,VLOOKUP(DC59,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(DA59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A59=0,0,IF(A59=1,M59,IF(A59=2,M59+W59,IF(A59=3,M59+W59+AG59,IF(A59=4,M59+W59+AG59+AQ59,IF(A59=5,M59+W59+AG59+AQ59+BA59,IF(A59=6,M59+W59+AG59+AQ59+BA59+BK59,IF(A59=7,M59+W59+AG59+AQ59+BA59+BK59+BU59,IF(A59=8,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59,IF(A59=9,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59,IF(A59=10,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59+CY59))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":40913.551550996162}]
[3,58,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},29,464,10930,43504100,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K60,'travel frequence'!$A$1:$D$4,MATCH(J60,'travel frequence'!$A$1:$D$1,0),FALSE)*L60*IF(ISNA(VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(N60=\"N\",0,SUM(P60,'Other cost'!$B$16,VLOOKUP(Q60,'Other cost'!$A$9:$B$13,2,FALSE),IF(O60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(O60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U60,'travel frequence'!$A$1:$D$4,MATCH(T60,'travel frequence'!$A$1:$D$1,0),FALSE)*V60*IF(ISNA(VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85334042991012549},{"$f":"IF(VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(X60=\"N\",0,SUM(Z60,'Other cost'!$B$16,VLOOKUP(AA60,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(Y60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE60,'travel frequence'!$A$1:$D$4,MATCH(AD60,'travel frequence'!$A$1:$D$1,0),FALSE)*AF60*IF(ISNA(VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9270892910482527},{"$f":"IF(VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AH60=\"N\",0,SUM(AJ60,'Other cost'!$B$16,VLOOKUP(AK60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AI60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO60,'travel frequence'!$A$1:$D$4,MATCH(AN60,'travel frequence'!$A$1:$D$1,0),FALSE)*AP60*IF(ISNA(VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AR60=\"N\",0,SUM(AT60,'Other cost'!$B$16,VLOOKUP(AU60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AS60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY60,'travel frequence'!$A$1:$D$4,MATCH(AX60,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ60*IF(ISNA(VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BB60=\"N\",0,SUM(BD60,'Other cost'!$B$16,VLOOKUP(BE60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BC60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI60,'travel frequence'!$A$1:$D$4,MATCH(BH60,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ60*IF(ISNA(VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.851103522629487},{"$f":"IF(VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BL60=\"N\",0,SUM(BN60,'Other cost'!$B$16,VLOOKUP(BO60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BM60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS60,'travel frequence'!$A$1:$D$4,MATCH(BR60,'travel frequence'!$A$1:$D$1,0),FALSE)*BT60*IF(ISNA(VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.2163930923894},{"$f":"IF(VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BV60=\"N\",0,SUM(BX60,'Other cost'!$B$16,VLOOKUP(BY60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BW60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC60,'travel frequence'!$A$1:$D$4,MATCH(CB60,'travel frequence'!$A$1:$D$1,0),FALSE)*CD60*IF(ISNA(VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5264625918073058},{"$f":"IF(VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CF60=\"N\",0,SUM(CH60,'Other cost'!$B$16,VLOOKUP(CI60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CG60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM60,'travel frequence'!$A$1:$D$4,MATCH(CL60,'travel frequence'!$A$1:$D$1,0),FALSE)*CN60*IF(ISNA(VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0176417278715384},{"$f":"IF(VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CP60=\"N\",0,SUM(CR60,'Other cost'!$B$16,VLOOKUP(CS60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CQ60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW60,'travel frequence'!$A$1:$D$4,MATCH(CV60,'travel frequence'!$A$1:$D$1,0),FALSE)*CX60*IF(ISNA(VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.632312959036533},{"$f":"IF(VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CZ60=\"N\",0,SUM(DB60,'Other cost'!$B$16,VLOOKUP(DC60,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(DA60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A60=0,0,IF(A60=1,M60,IF(A60=2,M60+W60,IF(A60=3,M60+W60+AG60,IF(A60=4,M60+W60+AG60+AQ60,IF(A60=5,M60+W60+AG60+AQ60+BA60,IF(A60=6,M60+W60+AG60+AQ60+BA60+BK60,IF(A60=7,M60+W60+AG60+AQ60+BA60+BK60+BU60,IF(A60=8,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60,IF(A60=9,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60,IF(A60=10,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60+CY60))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":7.4332794245933274}]
[8,59,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},5,427,10566,8512874,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K61,'travel frequence'!$A$1:$D$4,MATCH(J61,'travel frequence'!$A$1:$D$1,0),FALSE)*L61*IF(ISNA(VLOOKUP(L61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2160510970019338},{"$f":"IF(VLOOKUP(I61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(N61=\"N\",0,SUM(P61,'Other cost'!$B$16,VLOOKUP(Q61,'Other cost'!$A$9:$B$13,2,FALSE),IF(O61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(O61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U61,'travel frequence'!$A$1:$D$4,MATCH(T61,'travel frequence'!$A$1:$D$1,0),FALSE)*V61*IF(ISNA(VLOOKUP(V61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.40465565555806},{"$f":"IF(VLOOKUP(S61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(X61=\"N\",0,SUM(Z61,'Other cost'!$B$16,VLOOKUP(AA61,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(Y61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE61,'travel frequence'!$A$1:$D$4,MATCH(AD61,'travel frequence'!$A$1:$D$1,0),FALSE)*AF61*IF(ISNA(VLOOKUP(AF61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":316.64815560782483},{"$f":"IF(VLOOKUP(AC61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(AH61=\"N\",0,SUM(AJ61,'Other cost'!$B$16,VLOOKUP(AK61,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(AI61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO61,'travel frequence'!$A$1:$D$4,MATCH(AN61,'travel frequence'!$A$1:$D$1,0),FALSE)*AP61*IF(ISNA(VLOOKUP(AP61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(AR61=\"N\",0,SUM(AT61,'Other cost'!$B$16,VLOOKUP(AU61,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(AS61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY61,'travel frequence'!$A$1:$D$4,MATCH(AX61,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ61*IF(ISNA(VLOOKUP(AZ61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.521289712090201},{"$f":"IF(VLOOKUP(AW61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BB61=\"N\",0,SUM(BD61,'Other cost'!$B$16,VLOOKUP(BE61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BC61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI61,'travel frequence'!$A$1:$D$4,MATCH(BH61,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ61*IF(ISNA(VLOOKUP(BJ61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BL61=\"N\",0,SUM(BN61,'Other cost'!$B$16,VLOOKUP(BO61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BM61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS61,'travel frequence'!$A$1:$D$4,MATCH(BR61,'travel frequence'!$A$1:$D$1,0),FALSE)*BT61*IF(ISNA(VLOOKUP(BT61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":113.77633990662387},{"$f":"IF(VLOOKUP(BQ61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BV61=\"N\",0,SUM(BX61,'Other cost'!$B$16,VLOOKUP(BY61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BW61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC61,'travel frequence'!$A$1:$D$4,MATCH(CB61,'travel frequence'!$A$1:$D$1,0),FALSE)*CD61*IF(ISNA(VLOOKUP(CD61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CF61=\"N\",0,SUM(CH61,'Other cost'!$B$16,VLOOKUP(CI61,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(CG61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM61,'travel frequence'!$A$1:$D$4,MATCH(CL61,'travel frequence'!$A$1:$D$1,0),FALSE)*CN61*IF(ISNA(VLOOKUP(CN61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1440340646679568},{"$f":"IF(VLOOKUP(CK61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CP61=\"N\",0,SUM(CR61,'Other cost'!$B$16,VLOOKUP(CS61,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(CQ61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW61,'travel frequence'!$A$1:$D$4,MATCH(CV61,'travel frequence'!$A$1:$D$1,0),FALSE)*CX61*IF(ISNA(VLOOKUP(CX61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.264322246692481},{"$f":"IF(VLOOKUP(CU61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CZ61=\"N\",0,SUM(DB61,'Other cost'!$B$16,VLOOKUP(DC61,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(DA61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A61=0,0,IF(A61=1,M61,IF(A61=2,M61+W61,IF(A61=3,M61+W61+AG61,IF(A61=4,M61+W61+AG61+AQ61,IF(A61=5,M61+W61+AG61+AQ61+BA61,IF(A61=6,M61+W61+AG61+AQ61+BA61+BK61,IF(A61=7,M61+W61+AG61+AQ61+BA61+BK61+BU61,IF(A61=8,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61,IF(A61=9,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61+CO61,IF(A61=10,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61+CO61+CY61))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":719.78361203570296}]
[9,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},13,{"$f":"RANDBETWEEN(D62,500)","v":276},{"$f":"RANDBETWEEN(E62,20000)","v":3607},36256685,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2364336884947331},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O62,Negotiation_Team,2,FALSE),VLOOKUP(O62,Recording_Equipment,2,FALSE),VLOOKUP(O62,Security,2,FALSE))","v":0},{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.8406245070448},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y62,Negotiation_Team,2,FALSE),VLOOKUP(Y62,Recording_Equipment,2,FALSE),VLOOKUP(Y62,Security,2,FALSE))","v":0},{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.308575145875265},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI62,Negotiation_Team,2,FALSE),VLOOKUP(AI62,Recording_Equipment,2,FALSE),VLOOKUP(AI62,Security,2,FALSE))","v":0},{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1267.5427821829091},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS62,Negotiation_Team,2,FALSE),VLOOKUP(AS62,Recording_Equipment,2,FALSE),VLOOKUP(AS62,Security,2,FALSE))","v":0},{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3261.2593023573995},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC62,Negotiation_Team,2,FALSE),VLOOKUP(BC62,Recording_Equipment,2,FALSE),VLOOKUP(BC62,Security,2,FALSE))","v":0},{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM62,Negotiation_Team,2,FALSE),VLOOKUP(BM62,Recording_Equipment,2,FALSE),VLOOKUP(BM62,Security,2,FALSE))","v":0},{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":353.87479274559411},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW62,Negotiation_Team,2,FALSE),VLOOKUP(BW62,Recording_Equipment,2,FALSE),VLOOKUP(BW62,Security,2,FALSE))","v":0},{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":258.11630025974551},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG62,Negotiation_Team,2,FALSE),VLOOKUP(CG62,Recording_Equipment,2,FALSE),VLOOKUP(CG62,Security,2,FALSE))","v":0},{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ62,Negotiation_Team,2,FALSE),VLOOKUP(CQ62,Recording_Equipment,2,FALSE),VLOOKUP(CQ62,Security,2,FALSE))","v":0},{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":190.99869727377762},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA62,Negotiation_Team,2,FALSE),VLOOKUP(DA62,Recording_Equipment,2,FALSE),VLOOKUP(DA62,Security,2,FALSE))","v":0},{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":7370.5161441839855}]
[0,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},10,367,11285,23996667,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3627702410093328},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2314.6570631189284},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":279.54336089811727},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2720776807569996},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.4313893671138},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.7939575880596},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":299.34916203612954},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^1)*(1+Variables!$G$16)","v":0}]

{"sheet":"Simulation3","index":2,"n_rows":74,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":2},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},{"$f":"RANDBETWEEN(1,50)","v":10},{"$f":"RANDBETWEEN(D3,500)","v":26},{"$f":"RANDBETWEEN(E3,20000)","v":16359},{"$f":"RANDBETWEEN(500000,50000000)","v":26972170},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0175249230176879},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7499632026820962},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.813624715243883},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6014712966017495},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.0990657148795},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2368072446461973},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":544.55009615514746},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47062.757148878496},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":16.134682539328466}]
[{"$f":"RANDBETWEEN(0,10)","v":6},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},{"$f":"RANDBETWEEN(1,50)","v":39},{"$f":"RANDBETWEEN(D4,500)","v":469},{"$f":"RANDBETWEEN(E4,20000)","v":19925},{"$f":"RANDBETWEEN(500000,50000000)","v":17242200},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34939.296599470414},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2676.8448473343833},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3706.5951358064685},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6630.5592701388905},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.7127233841597},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1792.0212489507526},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":602.31187944887654},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.294546552569038},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.884893495383313},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5264892455931616},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":57366.017885697576}]
[1,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},23,247,11140,33764104,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.060216943744635},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":539.13937810182688},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.3294008462549},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5840.882029489082},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8200238741919934},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8821.0311735051146},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.374731922791451},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4135024847663469},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7505922681331416},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":319.66884443790246},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":77.639069813628097},null,null,null,"Results"]
[2,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},46,118,2754,8132926,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.568616275204167},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7745336039980852},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5343969273223608},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1847.3868511556384},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":170.90283279910454},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":180.14465432168475},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.865109242351217},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5405921786387369},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.390654063764046},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":32.059779156411402},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":788098.36546601669}]
[4,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},13,17,11701,32619544,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.3780311045477},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5327770856139764},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":89.894838218367383},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.2719465730447},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.970025360674434},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5426381347863742},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":69.535879642596782},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":514.6540181473631},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2580.7130589004992},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4048.0987854868617},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":748619.68799294857}]
[7,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},12,325,11502,20474934,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4085.9129747801471},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21239.313709058595},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3040862639737671},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.14415391265493},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.5486516077458},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7504741443617142},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81457595190991772},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":30780.17425374829},null,null,null,"Annual Expenses",684920.95]
[3,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},44,221,10267,29444551,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.006269938333467},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661659354816992},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.088303226251949},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":55362.778181028909},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4132963577351725},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4927068214926331},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.2479556292822069},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3678.5525262981701},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":14.719732564211382},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":-645442.27252693183}]
[6,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},47,206,4391,45396707,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0946866487595397},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.420526799175533},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.9146233526699},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.330381475744247},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6805177121183137},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.76839247900682},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.466280654131678},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":707.83651234882382},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1788.1929157843492},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3564.2289478548601}]
[9,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},1,123,6506,7440092,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.266349966591505},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.6204050859742},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2902.9917157644491},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2514.4599962303182},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9824126864454561},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.92158467167125391},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":168.7640744137928},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52726.104361618149},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"Y"},90,243000,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":"Level 3"},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":748619.68799294857},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.213004203392952},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},748619.68799294857,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":66059.776499058542}]
[3,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},20,90,8122,34733232,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.3131941806778},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3394485496752524},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7087957551470812},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4171136186659699},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0311720777559046},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.14766923861},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":2392.002828551083},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":1}]
[0,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},20,493,5962,21031897,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.058115516516},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":246.24020278411214},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1902.7760933862692},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1200.7036832564213},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5412518339049015},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1414.3933171312744},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6194197482932},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2572.1609450712003},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":304.93066666608405},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[0,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},12,259,10123,18961216,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6902593430978},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.984376924121946},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1527.6841646024727},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.7593412208380166},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6008.9550534958471},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":376.30353890146472},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4190941786522724},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.88905568796156},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39547.397212658383},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[3,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},48,422,2827,6932289,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2440828926812939},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":201.25995182626599},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.430146590742382},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":180.01345887356663},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":196.6102736278298},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8142101739359},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.0355254348406},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":6.8221686968778519}]
[3,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},29,265,13908,43881151,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1532.3430900637884},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9352952400532688},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.24063350466099},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.778506765563626},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.70044193574426},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37149.976378619664},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1831.8381514567707},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":1674.2095262962164}]
[0,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},23,203,7917,30663644,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":166.22389900638086},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":215.52846474242745},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1954.9067096818808},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":109.67026641315354},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1436.8564316161826},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2303.9971935536455},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[2,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},14,301,6523,43958224,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2151554509820839},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9592678881860941},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.41899068868253},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.10251803305453},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9993774274507},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20227.148196097791},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":385.22856578820699},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":5.6979817338337595}]
[4,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},29,456,16971,20556414,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.512007948609504},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.35037868975553},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.9835432109489},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":200.1233352793875},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8821.4040387298191},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2164.6663280433786},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7754430335140778},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":482.70679986489677},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.783036508963029},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":2742.2109268718568}]
[6,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},41,147,9886,3170075,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81448244069629638},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7272474346014821},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2850998239377791},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3909.5157153422224},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7782969854182715},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19644.348767684925},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":280.96386274259436},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.1869147505779},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4298.3471743574755}]
[9,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},8,120,11707,11277600,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":346.38450889639671},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5851729733496276},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4131120043276333},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.224102460767414},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15078.828818461056},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5053078457124753},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1587727487994091},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":16892.509733823092}]
[5,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},45,489,1690,28849792,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7631088181668253},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1389785584051459},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2902.9696597286934},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1389785584051459},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":82.678480255330712},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3185.8271741600688}]
[0,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},7,472,12170,22946955,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1986.9215058667189},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":430.11662682058136},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.66789105648462},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.52267293715647},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2455.9427105248092},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.318888844072838},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.928647241599139},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[7,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},3,367,15217,16163357,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.430423892341758},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5835260876538},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1792.0398844727802},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.80127825689229},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1100.0192461761008},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":76.842670246192824},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":5204.9204159577748}]
[4,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},29,102,15195,25264847,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4865.9066719269031},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":132.88602882710535},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":402.35378046484482},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1770.074561100279},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.746925235702983},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.9856885791225084},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.1974341905863},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":5901.1920701136614}]
[5,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},26,474,9175,42156186,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7802372734970806},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32848.27363542455},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8057079114552135},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0634832103544625},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1196.6209084166023},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":35905.348435317421}]
[1,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},24,210,18666,23054265,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":170.33390056157987},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.3421103602327},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2209.7024670978635},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9728557599263574},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1973298530346725},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9603693126873249},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4493.9766737685914},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":186.10364794970178}]
[2,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},4,126,8864,43572080,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2978.8542364351943},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43637.007700743583},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.186936011552973},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3082106438075343},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":591.34911052983045},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5633.8934171045303},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":74.278424937017476},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":50931.622714130594}]
[3,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},29,119,1254,49036588,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1934.2669407438627},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38810.32946461565},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2258580914986354},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":405.41003951451114},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":279.36955154311994},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3694162509187873},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0118264432474566},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4013.3309589425849},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.36064460303021},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":44516.787323462799}]
[4,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},46,47,930,45400956,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.219604539504763},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21416.826416026204},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2653.1207704348385},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":147.45765966206261},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4480950848056704},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3041.3142305300403},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.788390689424318},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.3544898522382},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":26471.743911256963}]
[10,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},3,423,12911,48755471,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.3856673191049493},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.982084148881186},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.9004268412641},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":98.298319081265689},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.0431087976231},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.725992561014323},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.6252446643557},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5208.6998265834272},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":14325.556294549217}]
[1,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},18,346,9502,16684882,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":129.02004699384426},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.866082858549355},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.305502132923024},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3624104533047205},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.6897243350095},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9833.845045262522},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[7,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},4,365,3898,40231137,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":659.78154131010717},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3261.4386313650239},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5453892555227329},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33556.821102930851},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5248.4607762514925},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":40949.498479053836}]
[6,32,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},14,43,19193,14244523,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K34,'travel frequence'!$A$1:$D$4,MATCH(J34,'travel frequence'!$A$1:$D$1,0),FALSE)*L34*IF(ISNA(VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(N34=\"N\",0,SUM(P34,'Other cost'!$B$16,VLOOKUP(Q34,'Other cost'!$A$9:$B$13,2,FALSE),IF(O34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(O34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U34,'travel frequence'!$A$1:$D$4,MATCH(T34,'travel frequence'!$A$1:$D$1,0),FALSE)*V34*IF(ISNA(VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7042646145741696},{"$f":"IF(VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(X34=\"N\",0,SUM(Z34,'Other cost'!$B$16,VLOOKUP(AA34,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(Y34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE34,'travel frequence'!$A$1:$D$4,MATCH(AD34,'travel frequence'!$A$1:$D$1,0),FALSE)*AF34*IF(ISNA(VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21611.990649881533},{"$f":"IF(VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AH34=\"N\",0,SUM(AJ34,'Other cost'!$B$16,VLOOKUP(AK34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AI34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO34,'travel frequence'!$A$1:$D$4,MATCH(AN34,'travel frequence'!$A$1:$D$1,0),FALSE)*AP34*IF(ISNA(VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7790061426120074},{"$f":"IF(VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AR34=\"N\",0,SUM(AT34,'Other cost'!$B$16,VLOOKUP(AU34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AS34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY34,'travel frequence'!$A$1:$D$4,MATCH(AX34,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ34*IF(ISNA(VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BB34=\"N\",0,SUM(BD34,'Other cost'!$B$16,VLOOKUP(BE34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BC34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI34,'travel frequence'!$A$1:$D$4,MATCH(BH34,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ34*IF(ISNA(VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.933945091888742},{"$f":"IF(VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BL34=\"N\",0,SUM(BN34,'Other cost'!$B$16,VLOOKUP(BO34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BM34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS34,'travel frequence'!$A$1:$D$4,MATCH(BR34,'travel frequence'!$A$1:$D$1,0),FALSE)*BT34*IF(ISNA(VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3519.0863413779334},{"$f":"IF(VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BV34=\"N\",0,SUM(BX34,'Other cost'!$B$16,VLOOKUP(BY34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BW34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC34,'travel frequence'!$A$1:$D$4,MATCH(CB34,'travel frequence'!$A$1:$D$1,0),FALSE)*CD34*IF(ISNA(VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":445.77919211956919},{"$f":"IF(VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CF34=\"N\",0,SUM(CH34,'Other cost'!$B$16,VLOOKUP(CI34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CG34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM34,'travel frequence'!$A$1:$D$4,MATCH(CL34,'travel frequence'!$A$1:$D$1,0),FALSE)*CN34*IF(ISNA(VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.935814078128182},{"$f":"IF(VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CP34=\"N\",0,SUM(CR34,'Other cost'!$B$16,VLOOKUP(CS34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CQ34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW34,'travel frequence'!$A$1:$D$4,MATCH(CV34,'travel frequence'!$A$1:$D$1,0),FALSE)*CX34*IF(ISNA(VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CZ34=\"N\",0,SUM(DB34,'Other cost'!$B$16,VLOOKUP(DC34,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(DA34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A34=0,0,IF(A34=1,M34,IF(A34=2,M34+W34,IF(A34=3,M34+W34+AG34,IF(A34=4,M34+W34+AG34+AQ34,IF(A34=5,M34+W34+AG34+AQ34+BA34,IF(A34=6,M34+W34+AG34+AQ34+BA34+BK34,IF(A34=7,M34+W34+AG34+AQ34+BA34+BK34+BU34,IF(A34=8,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34,IF(A34=9,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34,IF(A34=10,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34+CY34))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":23653.739898399381}]
[2,33,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},43,253,1526,33373917,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K35,'travel frequence'!$A$1:$D$4,MATCH(J35,'travel frequence'!$A$1:$D$1,0),FALSE)*L35*IF(ISNA(VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2842552218076797},{"$f":"IF(VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(N35=\"N\",0,SUM(P35,'Other cost'!$B$16,VLOOKUP(Q35,'Other cost'!$A$9:$B$13,2,FALSE),IF(O35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(O35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U35,'travel frequence'!$A$1:$D$4,MATCH(T35,'travel frequence'!$A$1:$D$1,0),FALSE)*V35*IF(ISNA(VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(X35=\"N\",0,SUM(Z35,'Other cost'!$B$16,VLOOKUP(AA35,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(Y35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE35,'travel frequence'!$A$1:$D$4,MATCH(AD35,'travel frequence'!$A$1:$D$1,0),FALSE)*AF35*IF(ISNA(VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.536003717682163},{"$f":"IF(VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AH35=\"N\",0,SUM(AJ35,'Other cost'!$B$16,VLOOKUP(AK35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AI35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO35,'travel frequence'!$A$1:$D$4,MATCH(AN35,'travel frequence'!$A$1:$D$1,0),FALSE)*AP35*IF(ISNA(VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":343.07252422512693},{"$f":"IF(VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AR35=\"N\",0,SUM(AT35,'Other cost'!$B$16,VLOOKUP(AU35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AS35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY35,'travel frequence'!$A$1:$D$4,MATCH(AX35,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ35*IF(ISNA(VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BB35=\"N\",0,SUM(BD35,'Other cost'!$B$16,VLOOKUP(BE35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BC35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI35,'travel frequence'!$A$1:$D$4,MATCH(BH35,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ35*IF(ISNA(VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12348.86157186056},{"$f":"IF(VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BL35=\"N\",0,SUM(BN35,'Other cost'!$B$16,VLOOKUP(BO35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BM35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS35,'travel frequence'!$A$1:$D$4,MATCH(BR35,'travel frequence'!$A$1:$D$1,0),FALSE)*BT35*IF(ISNA(VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":140.66750985702555},{"$f":"IF(VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BV35=\"N\",0,SUM(BX35,'Other cost'!$B$16,VLOOKUP(BY35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BW35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC35,'travel frequence'!$A$1:$D$4,MATCH(CB35,'travel frequence'!$A$1:$D$1,0),FALSE)*CD35*IF(ISNA(VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28219.934780016967},{"$f":"IF(VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CF35=\"N\",0,SUM(CH35,'Other cost'!$B$16,VLOOKUP(CI35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CG35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM35,'travel frequence'!$A$1:$D$4,MATCH(CL35,'travel frequence'!$A$1:$D$1,0),FALSE)*CN35*IF(ISNA(VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CP35=\"N\",0,SUM(CR35,'Other cost'!$B$16,VLOOKUP(CS35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CQ35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW35,'travel frequence'!$A$1:$D$4,MATCH(CV35,'travel frequence'!$A$1:$D$1,0),FALSE)*CX35*IF(ISNA(VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.715262240195546},{"$f":"IF(VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CZ35=\"N\",0,SUM(DB35,'Other cost'!$B$16,VLOOKUP(DC35,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(DA35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A35=0,0,IF(A35=1,M35,IF(A35=2,M35+W35,IF(A35=3,M35+W35+AG35,IF(A35=4,M35+W35+AG35+AQ35,IF(A35=5,M35+W35+AG35+AQ35+BA35,IF(A35=6,M35+W35+AG35+AQ35+BA35+BK35,IF(A35=7,M35+W35+AG35+AQ35+BA35+BK35+BU35,IF(A35=8,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35,IF(A35=9,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35,IF(A35=10,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35+CY35))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3.588316098915953}]
[2,34,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},14,64,954,10712933,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K36,'travel frequence'!$A$1:$D$4,MATCH(J36,'travel frequence'!$A$1:$D$1,0),FALSE)*L36*IF(ISNA(VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(N36=\"N\",0,SUM(P36,'Other cost'!$B$16,VLOOKUP(Q36,'Other cost'!$A$9:$B$13,2,FALSE),IF(O36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(O36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U36,'travel frequence'!$A$1:$D$4,MATCH(T36,'travel frequence'!$A$1:$D$1,0),FALSE)*V36*IF(ISNA(VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4259.6817911492944},{"$f":"IF(VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(X36=\"N\",0,SUM(Z36,'Other cost'!$B$16,VLOOKUP(AA36,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(Y36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE36,'travel frequence'!$A$1:$D$4,MATCH(AD36,'travel frequence'!$A$1:$D$1,0),FALSE)*AF36*IF(ISNA(VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3440.8641864874476},{"$f":"IF(VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AH36=\"N\",0,SUM(AJ36,'Other cost'!$B$16,VLOOKUP(AK36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AI36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO36,'travel frequence'!$A$1:$D$4,MATCH(AN36,'travel frequence'!$A$1:$D$1,0),FALSE)*AP36*IF(ISNA(VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3686.64019980798},{"$f":"IF(VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AR36=\"N\",0,SUM(AT36,'Other cost'!$B$16,VLOOKUP(AU36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AS36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY36,'travel frequence'!$A$1:$D$4,MATCH(AX36,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ36*IF(ISNA(VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":143.41523397851677},{"$f":"IF(VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BB36=\"N\",0,SUM(BD36,'Other cost'!$B$16,VLOOKUP(BE36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BC36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI36,'travel frequence'!$A$1:$D$4,MATCH(BH36,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ36*IF(ISNA(VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85532845544787417},{"$f":"IF(VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BL36=\"N\",0,SUM(BN36,'Other cost'!$B$16,VLOOKUP(BO36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BM36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS36,'travel frequence'!$A$1:$D$4,MATCH(BR36,'travel frequence'!$A$1:$D$1,0),FALSE)*BT36*IF(ISNA(VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0645196660903831},{"$f":"IF(VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BV36=\"N\",0,SUM(BX36,'Other cost'!$B$16,VLOOKUP(BY36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BW36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC36,'travel frequence'!$A$1:$D$4,MATCH(CB36,'travel frequence'!$A$1:$D$1,0),FALSE)*CD36*IF(ISNA(VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CF36=\"N\",0,SUM(CH36,'Other cost'!$B$16,VLOOKUP(CI36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CG36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM36,'travel frequence'!$A$1:$D$4,MATCH(CL36,'travel frequence'!$A$1:$D$1,0),FALSE)*CN36*IF(ISNA(VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":510.91094087854231},{"$f":"IF(VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CP36=\"N\",0,SUM(CR36,'Other cost'!$B$16,VLOOKUP(CS36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CQ36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW36,'travel frequence'!$A$1:$D$4,MATCH(CV36,'travel frequence'!$A$1:$D$1,0),FALSE)*CX36*IF(ISNA(VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CZ36=\"N\",0,SUM(DB36,'Other cost'!$B$16,VLOOKUP(DC36,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(DA36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A36=0,0,IF(A36=1,M36,IF(A36=2,M36+W36,IF(A36=3,M36+W36+AG36,IF(A36=4,M36+W36+AG36+AQ36,IF(A36=5,M36+W36+AG36+AQ36+BA36,IF(A36=6,M36+W36+AG36+AQ36+BA36+BK36,IF(A36=7,M36+W36+AG36+AQ36+BA36+BK36+BU36,IF(A36=8,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36,IF(A36=9,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36,IF(A36=10,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36+CY36))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4654.0490050670078}]
[8,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},30,440,7965,14184648,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1370.7570494606828},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":325.81683743842206},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9868843879310045},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6737.1296481814979},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":609.91071724137248},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":359.21306327586024},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1918665024527},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9849976128078568},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22719.618225904105},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.061182635730873},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":12439.029235627495}]
[8,37,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},19,63,3851,45284299,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K39,'travel frequence'!$A$1:$D$4,MATCH(J39,'travel frequence'!$A$1:$D$1,0),FALSE)*L39*IF(ISNA(VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":945.96994348118244},{"$f":"IF(VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(N39=\"N\",0,SUM(P39,'Other cost'!$B$16,VLOOKUP(Q39,'Other cost'!$A$9:$B$13,2,FALSE),IF(O39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(O39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U39,'travel frequence'!$A$1:$D$4,MATCH(T39,'travel frequence'!$A$1:$D$1,0),FALSE)*V39*IF(ISNA(VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9736250134645017},{"$f":"IF(VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(X39=\"N\",0,SUM(Z39,'Other cost'!$B$16,VLOOKUP(AA39,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(Y39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE39,'travel frequence'!$A$1:$D$4,MATCH(AD39,'travel frequence'!$A$1:$D$1,0),FALSE)*AF39*IF(ISNA(VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1564.0036398888876},{"$f":"IF(VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AH39=\"N\",0,SUM(AJ39,'Other cost'!$B$16,VLOOKUP(AK39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AI39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO39,'travel frequence'!$A$1:$D$4,MATCH(AN39,'travel frequence'!$A$1:$D$1,0),FALSE)*AP39*IF(ISNA(VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":194.63156407506159},{"$f":"IF(VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AR39=\"N\",0,SUM(AT39,'Other cost'!$B$16,VLOOKUP(AU39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AS39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY39,'travel frequence'!$A$1:$D$4,MATCH(AX39,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ39*IF(ISNA(VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5058200101560812},{"$f":"IF(VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BB39=\"N\",0,SUM(BD39,'Other cost'!$B$16,VLOOKUP(BE39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BC39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI39,'travel frequence'!$A$1:$D$4,MATCH(BH39,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ39*IF(ISNA(VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.31013570455309},{"$f":"IF(VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BL39=\"N\",0,SUM(BN39,'Other cost'!$B$16,VLOOKUP(BO39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BM39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS39,'travel frequence'!$A$1:$D$4,MATCH(BR39,'travel frequence'!$A$1:$D$1,0),FALSE)*BT39*IF(ISNA(VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BV39=\"N\",0,SUM(BX39,'Other cost'!$B$16,VLOOKUP(BY39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BW39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC39,'travel frequence'!$A$1:$D$4,MATCH(CB39,'travel frequence'!$A$1:$D$1,0),FALSE)*CD39*IF(ISNA(VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CF39=\"N\",0,SUM(CH39,'Other cost'!$B$16,VLOOKUP(CI39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CG39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM39,'travel frequence'!$A$1:$D$4,MATCH(CL39,'travel frequence'!$A$1:$D$1,0),FALSE)*CN39*IF(ISNA(VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10390.549098252741},{"$f":"IF(VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CP39=\"N\",0,SUM(CR39,'Other cost'!$B$16,VLOOKUP(CS39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CQ39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW39,'travel frequence'!$A$1:$D$4,MATCH(CV39,'travel frequence'!$A$1:$D$1,0),FALSE)*CX39*IF(ISNA(VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CZ39=\"N\",0,SUM(DB39,'Other cost'!$B$16,VLOOKUP(DC39,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(DA39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A39=0,0,IF(A39=1,M39,IF(A39=2,M39+W39,IF(A39=3,M39+W39+AG39,IF(A39=4,M39+W39+AG39+AQ39,IF(A39=5,M39+W39+AG39+AQ39+BA39,IF(A39=6,M39+W39+AG39+AQ39+BA39+BK39,IF(A39=7,M39+W39+AG39+AQ39+BA39+BK39+BU39,IF(A39=8,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39,IF(A39=9,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39,IF(A39=10,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39+CY39))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3030.1594363532281}]
[9,38,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},37,236,2965,1663909,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K40,'travel frequence'!$A$1:$D$4,MATCH(J40,'travel frequence'!$A$1:$D$1,0),FALSE)*L40*IF(ISNA(VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9447275151706},{"$f":"IF(VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(N40=\"N\",0,SUM(P40,'Other cost'!$B$16,VLOOKUP(Q40,'Other cost'!$A$9:$B$13,2,FALSE),IF(O40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(O40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U40,'travel frequence'!$A$1:$D$4,MATCH(T40,'travel frequence'!$A$1:$D$1,0),FALSE)*V40*IF(ISNA(VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":253.3425427641171},{"$f":"IF(VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(X40=\"N\",0,SUM(Z40,'Other cost'!$B$16,VLOOKUP(AA40,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(Y40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE40,'travel frequence'!$A$1:$D$4,MATCH(AD40,'travel frequence'!$A$1:$D$1,0),FALSE)*AF40*IF(ISNA(VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AH40=\"N\",0,SUM(AJ40,'Other cost'!$B$16,VLOOKUP(AK40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AI40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO40,'travel frequence'!$A$1:$D$4,MATCH(AN40,'travel frequence'!$A$1:$D$1,0),FALSE)*AP40*IF(ISNA(VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9096071414215601},{"$f":"IF(VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AR40=\"N\",0,SUM(AT40,'Other cost'!$B$16,VLOOKUP(AU40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AS40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY40,'travel frequence'!$A$1:$D$4,MATCH(AX40,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ40*IF(ISNA(VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BB40=\"N\",0,SUM(BD40,'Other cost'!$B$16,VLOOKUP(BE40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BC40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI40,'travel frequence'!$A$1:$D$4,MATCH(BH40,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ40*IF(ISNA(VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BL40=\"N\",0,SUM(BN40,'Other cost'!$B$16,VLOOKUP(BO40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BM40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS40,'travel frequence'!$A$1:$D$4,MATCH(BR40,'travel frequence'!$A$1:$D$1,0),FALSE)*BT40*IF(ISNA(VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8644107121323401},{"$f":"IF(VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BV40=\"N\",0,SUM(BX40,'Other cost'!$B$16,VLOOKUP(BY40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BW40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC40,'travel frequence'!$A$1:$D$4,MATCH(CB40,'travel frequence'!$A$1:$D$1,0),FALSE)*CD40*IF(ISNA(VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CF40=\"N\",0,SUM(CH40,'Other cost'!$B$16,VLOOKUP(CI40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CG40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM40,'travel frequence'!$A$1:$D$4,MATCH(CL40,'travel frequence'!$A$1:$D$1,0),FALSE)*CN40*IF(ISNA(VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.06245221963534},{"$f":"IF(VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CP40=\"N\",0,SUM(CR40,'Other cost'!$B$16,VLOOKUP(CS40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CQ40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW40,'travel frequence'!$A$1:$D$4,MATCH(CV40,'travel frequence'!$A$1:$D$1,0),FALSE)*CX40*IF(ISNA(VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1725.0412107205204},{"$f":"IF(VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CZ40=\"N\",0,SUM(DB40,'Other cost'!$B$16,VLOOKUP(DC40,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(DA40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A40=0,0,IF(A40=1,M40,IF(A40=2,M40+W40,IF(A40=3,M40+W40+AG40,IF(A40=4,M40+W40+AG40+AQ40,IF(A40=5,M40+W40+AG40+AQ40+BA40,IF(A40=6,M40+W40+AG40+AQ40+BA40+BK40,IF(A40=7,M40+W40+AG40+AQ40+BA40+BK40+BU40,IF(A40=8,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40,IF(A40=9,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40,IF(A40=10,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40+CY40))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":1443.4351979373835}]
[10,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},20,274,11439,8265462,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.4045407839167},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1662.7417461467307},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.1506579213524},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7544453044723562},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6019760297167531},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9421675696959748},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":7358.093674633069}]
[9,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},4,206,12660,28923902,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.750832373099694},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10786.185788503024},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":314.3144813364558},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":440.0402738710381},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3382809520184775},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.592383504563923},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":12665.445941617068}]
[0,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},35,298,7762,17694748,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.561468863745322},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2440500308194},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":479.39734481145115},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.914943352533449},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4303200758872867},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1272.4922572193625},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.75203375025683},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.01819752030913},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.67403843190777},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[0,42,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},20,467,4584,43394434,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K44,'travel frequence'!$A$1:$D$4,MATCH(J44,'travel frequence'!$A$1:$D$1,0),FALSE)*L44*IF(ISNA(VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(N44=\"N\",0,SUM(P44,'Other cost'!$B$16,VLOOKUP(Q44,'Other cost'!$A$9:$B$13,2,FALSE),IF(O44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(O44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U44,'travel frequence'!$A$1:$D$4,MATCH(T44,'travel frequence'!$A$1:$D$1,0),FALSE)*V44*IF(ISNA(VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.3309800760715},{"$f":"IF(VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(X44=\"N\",0,SUM(Z44,'Other cost'!$B$16,VLOOKUP(AA44,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(Y44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE44,'travel frequence'!$A$1:$D$4,MATCH(AD44,'travel frequence'!$A$1:$D$1,0),FALSE)*AF44*IF(ISNA(VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2688300740215022},{"$f":"IF(VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AH44=\"N\",0,SUM(AJ44,'Other cost'!$B$16,VLOOKUP(AK44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AI44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO44,'travel frequence'!$A$1:$D$4,MATCH(AN44,'travel frequence'!$A$1:$D$1,0),FALSE)*AP44*IF(ISNA(VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5058993830310223},{"$f":"IF(VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AR44=\"N\",0,SUM(AT44,'Other cost'!$B$16,VLOOKUP(AU44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AS44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY44,'travel frequence'!$A$1:$D$4,MATCH(AX44,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ44*IF(ISNA(VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.597495155285849},{"$f":"IF(VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BB44=\"N\",0,SUM(BD44,'Other cost'!$B$16,VLOOKUP(BE44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BC44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI44,'travel frequence'!$A$1:$D$4,MATCH(BH44,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ44*IF(ISNA(VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1398072712617875},{"$f":"IF(VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BL44=\"N\",0,SUM(BN44,'Other cost'!$B$16,VLOOKUP(BO44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BM44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS44,'travel frequence'!$A$1:$D$4,MATCH(BR44,'travel frequence'!$A$1:$D$1,0),FALSE)*BT44*IF(ISNA(VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.465786935620692},{"$f":"IF(VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BV44=\"N\",0,SUM(BX44,'Other cost'!$B$16,VLOOKUP(BY44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BW44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC44,'travel frequence'!$A$1:$D$4,MATCH(CB44,'travel frequence'!$A$1:$D$1,0),FALSE)*CD44*IF(ISNA(VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":118.51260154129112},{"$f":"IF(VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CF44=\"N\",0,SUM(CH44,'Other cost'!$B$16,VLOOKUP(CI44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CG44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM44,'travel frequence'!$A$1:$D$4,MATCH(CL44,'travel frequence'!$A$1:$D$1,0),FALSE)*CN44*IF(ISNA(VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":177.77821202140581},{"$f":"IF(VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CP44=\"N\",0,SUM(CR44,'Other cost'!$B$16,VLOOKUP(CS44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CQ44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW44,'travel frequence'!$A$1:$D$4,MATCH(CV44,'travel frequence'!$A$1:$D$1,0),FALSE)*CX44*IF(ISNA(VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CZ44=\"N\",0,SUM(DB44,'Other cost'!$B$16,VLOOKUP(DC44,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(DA44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A44=0,0,IF(A44=1,M44,IF(A44=2,M44+W44,IF(A44=3,M44+W44+AG44,IF(A44=4,M44+W44+AG44+AQ44,IF(A44=5,M44+W44+AG44+AQ44+BA44,IF(A44=6,M44+W44+AG44+AQ44+BA44+BK44,IF(A44=7,M44+W44+AG44+AQ44+BA44+BK44+BU44,IF(A44=8,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44,IF(A44=9,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44,IF(A44=10,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44+CY44))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[1,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},1,7,15919,47205624,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2785.9761708382339},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1889.6490562677636},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5859171345127514},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.9161632593732},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.9695771378738},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.809335502373},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9738280466316915},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3043.9056863286801}]
[5,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},24,304,5423,18106708,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7648973131884453},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.45527147735859},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.19846719790468},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2232.0758234012928},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2190.2256299803557},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005585119197542},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89594968998328217},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.0893179632203},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.3593386310019},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":5156.6782832858371}]
[9,46,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},10,189,12598,7053968,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K48,'travel frequence'!$A$1:$D$4,MATCH(J48,'travel frequence'!$A$1:$D$1,0),FALSE)*L48*IF(ISNA(VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(N48=\"N\",0,SUM(P48,'Other cost'!$B$16,VLOOKUP(Q48,'Other cost'!$A$9:$B$13,2,FALSE),IF(O48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(O48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U48,'travel frequence'!$A$1:$D$4,MATCH(T48,'travel frequence'!$A$1:$D$1,0),FALSE)*V48*IF(ISNA(VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.864980838554974},{"$f":"IF(VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(X48=\"N\",0,SUM(Z48,'Other cost'!$B$16,VLOOKUP(AA48,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(Y48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE48,'travel frequence'!$A$1:$D$4,MATCH(AD48,'travel frequence'!$A$1:$D$1,0),FALSE)*AF48*IF(ISNA(VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2836.8205190741082},{"$f":"IF(VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AH48=\"N\",0,SUM(AJ48,'Other cost'!$B$16,VLOOKUP(AK48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AI48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO48,'travel frequence'!$A$1:$D$4,MATCH(AN48,'travel frequence'!$A$1:$D$1,0),FALSE)*AP48*IF(ISNA(VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4193045959039265},{"$f":"IF(VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AR48=\"N\",0,SUM(AT48,'Other cost'!$B$16,VLOOKUP(AU48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AS48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY48,'travel frequence'!$A$1:$D$4,MATCH(AX48,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ48*IF(ISNA(VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":707.81940177303477},{"$f":"IF(VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BB48=\"N\",0,SUM(BD48,'Other cost'!$B$16,VLOOKUP(BE48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BC48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI48,'travel frequence'!$A$1:$D$4,MATCH(BH48,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ48*IF(ISNA(VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":837.85440550785336},{"$f":"IF(VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BL48=\"N\",0,SUM(BN48,'Other cost'!$B$16,VLOOKUP(BO48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BM48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS48,'travel frequence'!$A$1:$D$4,MATCH(BR48,'travel frequence'!$A$1:$D$1,0),FALSE)*BT48*IF(ISNA(VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8199744514066314},{"$f":"IF(VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BV48=\"N\",0,SUM(BX48,'Other cost'!$B$16,VLOOKUP(BY48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BW48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC48,'travel frequence'!$A$1:$D$4,MATCH(CB48,'travel frequence'!$A$1:$D$1,0),FALSE)*CD48*IF(ISNA(VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":174.83682716559542},{"$f":"IF(VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CF48=\"N\",0,SUM(CH48,'Other cost'!$B$16,VLOOKUP(CI48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CG48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM48,'travel frequence'!$A$1:$D$4,MATCH(CL48,'travel frequence'!$A$1:$D$1,0),FALSE)*CN48*IF(ISNA(VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CP48=\"N\",0,SUM(CR48,'Other cost'!$B$16,VLOOKUP(CS48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CQ48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW48,'travel frequence'!$A$1:$D$4,MATCH(CV48,'travel frequence'!$A$1:$D$1,0),FALSE)*CX48*IF(ISNA(VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8019.0685675669147},{"$f":"IF(VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CZ48=\"N\",0,SUM(DB48,'Other cost'!$B$16,VLOOKUP(DC48,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(DA48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A48=0,0,IF(A48=1,M48,IF(A48=2,M48+W48,IF(A48=3,M48+W48+AG48,IF(A48=4,M48+W48+AG48+AQ48,IF(A48=5,M48+W48+AG48+AQ48+BA48,IF(A48=6,M48+W48+AG48+AQ48+BA48+BK48,IF(A48=7,M48+W48+AG48+AQ48+BA48+BK48+BU48,IF(A48=8,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48,IF(A48=9,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48,IF(A48=10,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48+CY48))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4996.8503703089273}]
[4,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},2,57,14818,48501893,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1172.9123910122239},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89597474313433756},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0958845400426869},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37547.50032203766},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.8871349625509319},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":638.22072902945149},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":1281.5022375059575}]
[6,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},36,286,9255,14909813,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":123.76871116449851},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.08686226462146},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.95254322644081},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127171556615536},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005790817641429},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24010.38376232456},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36910.622626113691},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.28534119926349},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":1016.8888846742842}]
[8,49,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},35,468,14690,3341788,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K51,'travel frequence'!$A$1:$D$4,MATCH(J51,'travel frequence'!$A$1:$D$1,0),FALSE)*L51*IF(ISNA(VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9095184287671803},{"$f":"IF(VLOOKUP(I51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(N51=\"N\",0,SUM(P51,'Other cost'!$B$16,VLOOKUP(Q51,'Other cost'!$A$9:$B$13,2,FALSE),IF(O51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(O51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U51,'travel frequence'!$A$1:$D$4,MATCH(T51,'travel frequence'!$A$1:$D$1,0),FALSE)*V51*IF(ISNA(VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3344.8102112785873},{"$f":"IF(VLOOKUP(S51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(X51=\"N\",0,SUM(Z51,'Other cost'!$B$16,VLOOKUP(AA51,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(Y51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE51,'travel frequence'!$A$1:$D$4,MATCH(AD51,'travel frequence'!$A$1:$D$1,0),FALSE)*AF51*IF(ISNA(VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3890.901674344479},{"$f":"IF(VLOOKUP(AC51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(AH51=\"N\",0,SUM(AJ51,'Other cost'!$B$16,VLOOKUP(AK51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AI51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO51,'travel frequence'!$A$1:$D$4,MATCH(AN51,'travel frequence'!$A$1:$D$1,0),FALSE)*AP51*IF(ISNA(VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.5841448767455},{"$f":"IF(VLOOKUP(AM51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(AR51=\"N\",0,SUM(AT51,'Other cost'!$B$16,VLOOKUP(AU51,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(AS51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY51,'travel frequence'!$A$1:$D$4,MATCH(AX51,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ51*IF(ISNA(VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BB51=\"N\",0,SUM(BD51,'Other cost'!$B$16,VLOOKUP(BE51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BC51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI51,'travel frequence'!$A$1:$D$4,MATCH(BH51,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ51*IF(ISNA(VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.3645566321229},{"$f":"IF(VLOOKUP(BG51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BL51=\"N\",0,SUM(BN51,'Other cost'!$B$16,VLOOKUP(BO51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BM51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS51,'travel frequence'!$A$1:$D$4,MATCH(BR51,'travel frequence'!$A$1:$D$1,0),FALSE)*BT51*IF(ISNA(VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.89965327560438},{"$f":"IF(VLOOKUP(BQ51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(BV51=\"N\",0,SUM(BX51,'Other cost'!$B$16,VLOOKUP(BY51,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(BW51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC51,'travel frequence'!$A$1:$D$4,MATCH(CB51,'travel frequence'!$A$1:$D$1,0),FALSE)*CD51*IF(ISNA(VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CF51=\"N\",0,SUM(CH51,'Other cost'!$B$16,VLOOKUP(CI51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CG51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM51,'travel frequence'!$A$1:$D$4,MATCH(CL51,'travel frequence'!$A$1:$D$1,0),FALSE)*CN51*IF(ISNA(VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.950946838043428},{"$f":"IF(VLOOKUP(CK51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CP51=\"N\",0,SUM(CR51,'Other cost'!$B$16,VLOOKUP(CS51,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(CQ51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU51,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR50,IF(ISNA(VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU51,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW51,'travel frequence'!$A$1:$D$4,MATCH(CV51,'travel frequence'!$A$1:$D$1,0),FALSE)*CX51*IF(ISNA(VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX51,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5527.9134911012534},{"$f":"IF(VLOOKUP(CU51,'Industry Type P'!$A$1:$S$102,MATCH($C51,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ51=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H51,IF(CZ51=\"N\",0,SUM(DB51,'Other cost'!$B$16,VLOOKUP(DC51,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA51>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE),HLOOKUP(DA51,'Salary in Industry'!$N$1:$AQ$1001,$B51+1,FALSE)),IF(ISNA(VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU51,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A51=0,0,IF(A51=1,M51,IF(A51=2,M51+W51,IF(A51=3,M51+W51+AG51,IF(A51=4,M51+W51+AG51+AQ51,IF(A51=5,M51+W51+AG51+AQ51+BA51,IF(A51=6,M51+W51+AG51+AQ51+BA51+BK51,IF(A51=7,M51+W51+AG51+AQ51+BA51+BK51+BU51,IF(A51=8,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51,IF(A51=9,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51,IF(A51=10,M51+W51+AG51+AQ51+BA51+BK51+BU51+CE51+CO51+CY51))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":12829.60380085024}]
[4,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},27,274,8918,28458505,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.258017220843425},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.74497952047139904},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":248.35865274489424},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7740516625302742},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.317154817436354},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2823.6149247309681},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.0344757177456},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":195.48103325060549},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":275.72563897818065}]
[8,52,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},9,269,11093,17118248,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K54,'travel frequence'!$A$1:$D$4,MATCH(J54,'travel frequence'!$A$1:$D$1,0),FALSE)*L54*IF(ISNA(VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(N54=\"N\",0,SUM(P54,'Other cost'!$B$16,VLOOKUP(Q54,'Other cost'!$A$9:$B$13,2,FALSE),IF(O54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(O54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U54,'travel frequence'!$A$1:$D$4,MATCH(T54,'travel frequence'!$A$1:$D$1,0),FALSE)*V54*IF(ISNA(VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2586.2728904543528},{"$f":"IF(VLOOKUP(S54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(X54=\"N\",0,SUM(Z54,'Other cost'!$B$16,VLOOKUP(AA54,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(Y54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE54,'travel frequence'!$A$1:$D$4,MATCH(AD54,'travel frequence'!$A$1:$D$1,0),FALSE)*AF54*IF(ISNA(VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0958862318681035},{"$f":"IF(VLOOKUP(AC54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(AH54=\"N\",0,SUM(AJ54,'Other cost'!$B$16,VLOOKUP(AK54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AI54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO54,'travel frequence'!$A$1:$D$4,MATCH(AN54,'travel frequence'!$A$1:$D$1,0),FALSE)*AP54*IF(ISNA(VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.062858282538336},{"$f":"IF(VLOOKUP(AM54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(AR54=\"N\",0,SUM(AT54,'Other cost'!$B$16,VLOOKUP(AU54,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(AS54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY54,'travel frequence'!$A$1:$D$4,MATCH(AX54,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ54*IF(ISNA(VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BB54=\"N\",0,SUM(BD54,'Other cost'!$B$16,VLOOKUP(BE54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BC54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI54,'travel frequence'!$A$1:$D$4,MATCH(BH54,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ54*IF(ISNA(VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0072998067398853},{"$f":"IF(VLOOKUP(BG54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BL54=\"N\",0,SUM(BN54,'Other cost'!$B$16,VLOOKUP(BO54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BM54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS54,'travel frequence'!$A$1:$D$4,MATCH(BR54,'travel frequence'!$A$1:$D$1,0),FALSE)*BT54*IF(ISNA(VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(BV54=\"N\",0,SUM(BX54,'Other cost'!$B$16,VLOOKUP(BY54,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(BW54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC54,'travel frequence'!$A$1:$D$4,MATCH(CB54,'travel frequence'!$A$1:$D$1,0),FALSE)*CD54*IF(ISNA(VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.0598814185737},{"$f":"IF(VLOOKUP(CA54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CF54=\"N\",0,SUM(CH54,'Other cost'!$B$16,VLOOKUP(CI54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CG54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM54,'travel frequence'!$A$1:$D$4,MATCH(CL54,'travel frequence'!$A$1:$D$1,0),FALSE)*CN54*IF(ISNA(VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5009.7573276974863},{"$f":"IF(VLOOKUP(CK54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CP54=\"N\",0,SUM(CR54,'Other cost'!$B$16,VLOOKUP(CS54,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(CQ54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU54,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR53,IF(ISNA(VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU54,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW54,'travel frequence'!$A$1:$D$4,MATCH(CV54,'travel frequence'!$A$1:$D$1,0),FALSE)*CX54*IF(ISNA(VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX54,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":180.90378534003938},{"$f":"IF(VLOOKUP(CU54,'Industry Type P'!$A$1:$S$102,MATCH($C54,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ54=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H54,IF(CZ54=\"N\",0,SUM(DB54,'Other cost'!$B$16,VLOOKUP(DC54,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA54>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE),HLOOKUP(DA54,'Salary in Industry'!$N$1:$AQ$1001,$B54+1,FALSE)),IF(ISNA(VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU54,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A54=0,0,IF(A54=1,M54,IF(A54=2,M54+W54,IF(A54=3,M54+W54+AG54,IF(A54=4,M54+W54+AG54+AQ54,IF(A54=5,M54+W54+AG54+AQ54+BA54,IF(A54=6,M54+W54+AG54+AQ54+BA54+BK54,IF(A54=7,M54+W54+AG54+AQ54+BA54+BK54+BU54,IF(A54=8,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54,IF(A54=9,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54,IF(A54=10,M54+W54+AG54+AQ54+BA54+BK54+BU54+CE54+CO54+CY54))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4076.966121976709}]
[0,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},10,387,10285,24754383,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3627584251727711},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.4179771767065},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1792.0196625370222},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.2265444249801},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2403.0130331925025},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.263385339984763},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[0,54,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},30,323,12369,48462297,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K56,'travel frequence'!$A$1:$D$4,MATCH(J56,'travel frequence'!$A$1:$D$1,0),FALSE)*L56*IF(ISNA(VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2207.6106367502912},{"$f":"IF(VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(N56=\"N\",0,SUM(P56,'Other cost'!$B$16,VLOOKUP(Q56,'Other cost'!$A$9:$B$13,2,FALSE),IF(O56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(O56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U56,'travel frequence'!$A$1:$D$4,MATCH(T56,'travel frequence'!$A$1:$D$1,0),FALSE)*V56*IF(ISNA(VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.731863782166988},{"$f":"IF(VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(X56=\"N\",0,SUM(Z56,'Other cost'!$B$16,VLOOKUP(AA56,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(Y56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE56,'travel frequence'!$A$1:$D$4,MATCH(AD56,'travel frequence'!$A$1:$D$1,0),FALSE)*AF56*IF(ISNA(VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":575.87295665713589},{"$f":"IF(VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AH56=\"N\",0,SUM(AJ56,'Other cost'!$B$16,VLOOKUP(AK56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AI56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO56,'travel frequence'!$A$1:$D$4,MATCH(AN56,'travel frequence'!$A$1:$D$1,0),FALSE)*AP56*IF(ISNA(VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751350503654015},{"$f":"IF(VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AR56=\"N\",0,SUM(AT56,'Other cost'!$B$16,VLOOKUP(AU56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AS56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY56,'travel frequence'!$A$1:$D$4,MATCH(AX56,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ56*IF(ISNA(VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.92363874781391297},{"$f":"IF(VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BB56=\"N\",0,SUM(BD56,'Other cost'!$B$16,VLOOKUP(BE56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BC56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI56,'travel frequence'!$A$1:$D$4,MATCH(BH56,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ56*IF(ISNA(VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BL56=\"N\",0,SUM(BN56,'Other cost'!$B$16,VLOOKUP(BO56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BM56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS56,'travel frequence'!$A$1:$D$4,MATCH(BR56,'travel frequence'!$A$1:$D$1,0),FALSE)*BT56*IF(ISNA(VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6010804029232109},{"$f":"IF(VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BV56=\"N\",0,SUM(BX56,'Other cost'!$B$16,VLOOKUP(BY56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BW56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC56,'travel frequence'!$A$1:$D$4,MATCH(CB56,'travel frequence'!$A$1:$D$1,0),FALSE)*CD56*IF(ISNA(VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.5183304185507},{"$f":"IF(VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CF56=\"N\",0,SUM(CH56,'Other cost'!$B$16,VLOOKUP(CI56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CG56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM56,'travel frequence'!$A$1:$D$4,MATCH(CL56,'travel frequence'!$A$1:$D$1,0),FALSE)*CN56*IF(ISNA(VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":819.02354623435804},{"$f":"IF(VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CP56=\"N\",0,SUM(CR56,'Other cost'!$B$16,VLOOKUP(CS56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CQ56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW56,'travel frequence'!$A$1:$D$4,MATCH(CV56,'travel frequence'!$A$1:$D$1,0),FALSE)*CX56*IF(ISNA(VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CZ56=\"N\",0,SUM(DB56,'Other cost'!$B$16,VLOOKUP(DC56,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(DA56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A56=0,0,IF(A56=1,M56,IF(A56=2,M56+W56,IF(A56=3,M56+W56+AG56,IF(A56=4,M56+W56+AG56+AQ56,IF(A56=5,M56+W56+AG56+AQ56+BA56,IF(A56=6,M56+W56+AG56+AQ56+BA56+BK56,IF(A56=7,M56+W56+AG56+AQ56+BA56+BK56+BU56,IF(A56=8,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56,IF(A56=9,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56,IF(A56=10,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56+CY56))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[5,55,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},12,67,11594,27294653,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K57,'travel frequence'!$A$1:$D$4,MATCH(J57,'travel frequence'!$A$1:$D$1,0),FALSE)*L57*IF(ISNA(VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(N57=\"N\",0,SUM(P57,'Other cost'!$B$16,VLOOKUP(Q57,'Other cost'!$A$9:$B$13,2,FALSE),IF(O57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(O57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U57,'travel frequence'!$A$1:$D$4,MATCH(T57,'travel frequence'!$A$1:$D$1,0),FALSE)*V57*IF(ISNA(VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":408.60258877500405},{"$f":"IF(VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(X57=\"N\",0,SUM(Z57,'Other cost'!$B$16,VLOOKUP(AA57,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(Y57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE57,'travel frequence'!$A$1:$D$4,MATCH(AD57,'travel frequence'!$A$1:$D$1,0),FALSE)*AF57*IF(ISNA(VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AH57=\"N\",0,SUM(AJ57,'Other cost'!$B$16,VLOOKUP(AK57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AI57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO57,'travel frequence'!$A$1:$D$4,MATCH(AN57,'travel frequence'!$A$1:$D$1,0),FALSE)*AP57*IF(ISNA(VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7807149724542999},{"$f":"IF(VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AR57=\"N\",0,SUM(AT57,'Other cost'!$B$16,VLOOKUP(AU57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AS57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY57,'travel frequence'!$A$1:$D$4,MATCH(AX57,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ57*IF(ISNA(VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BB57=\"N\",0,SUM(BD57,'Other cost'!$B$16,VLOOKUP(BE57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BC57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI57,'travel frequence'!$A$1:$D$4,MATCH(BH57,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ57*IF(ISNA(VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BL57=\"N\",0,SUM(BN57,'Other cost'!$B$16,VLOOKUP(BO57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BM57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS57,'travel frequence'!$A$1:$D$4,MATCH(BR57,'travel frequence'!$A$1:$D$1,0),FALSE)*BT57*IF(ISNA(VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85332507020935866},{"$f":"IF(VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BV57=\"N\",0,SUM(BX57,'Other cost'!$B$16,VLOOKUP(BY57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BW57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC57,'travel frequence'!$A$1:$D$4,MATCH(CB57,'travel frequence'!$A$1:$D$1,0),FALSE)*CD57*IF(ISNA(VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CF57=\"N\",0,SUM(CH57,'Other cost'!$B$16,VLOOKUP(CI57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CG57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM57,'travel frequence'!$A$1:$D$4,MATCH(CL57,'travel frequence'!$A$1:$D$1,0),FALSE)*CN57*IF(ISNA(VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.3033415420673},{"$f":"IF(VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CP57=\"N\",0,SUM(CR57,'Other cost'!$B$16,VLOOKUP(CS57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CQ57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW57,'travel frequence'!$A$1:$D$4,MATCH(CV57,'travel frequence'!$A$1:$D$1,0),FALSE)*CX57*IF(ISNA(VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4031.370459258962},{"$f":"IF(VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CZ57=\"N\",0,SUM(DB57,'Other cost'!$B$16,VLOOKUP(DC57,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(DA57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A57=0,0,IF(A57=1,M57,IF(A57=2,M57+W57,IF(A57=3,M57+W57+AG57,IF(A57=4,M57+W57+AG57+AQ57,IF(A57=5,M57+W57+AG57+AQ57+BA57,IF(A57=6,M57+W57+AG57+AQ57+BA57+BK57,IF(A57=7,M57+W57+AG57+AQ57+BA57+BK57+BU57,IF(A57=8,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57,IF(A57=9,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57,IF(A57=10,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57+CY57))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":456.02522553998847}]
[3,56,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},13,187,18582,30901931,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K58,'travel frequence'!$A$1:$D$4,MATCH(J58,'travel frequence'!$A$1:$D$1,0),FALSE)*L58*IF(ISNA(VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0638265225200989},{"$f":"IF(VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(N58=\"N\",0,SUM(P58,'Other cost'!$B$16,VLOOKUP(Q58,'Other cost'!$A$9:$B$13,2,FALSE),IF(O58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(O58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U58,'travel frequence'!$A$1:$D$4,MATCH(T58,'travel frequence'!$A$1:$D$1,0),FALSE)*V58*IF(ISNA(VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(X58=\"N\",0,SUM(Z58,'Other cost'!$B$16,VLOOKUP(AA58,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(Y58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE58,'travel frequence'!$A$1:$D$4,MATCH(AD58,'travel frequence'!$A$1:$D$1,0),FALSE)*AF58*IF(ISNA(VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.750147218529289},{"$f":"IF(VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AH58=\"N\",0,SUM(AJ58,'Other cost'!$B$16,VLOOKUP(AK58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AI58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO58,'travel frequence'!$A$1:$D$4,MATCH(AN58,'travel frequence'!$A$1:$D$1,0),FALSE)*AP58*IF(ISNA(VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9614494489106},{"$f":"IF(VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AR58=\"N\",0,SUM(AT58,'Other cost'!$B$16,VLOOKUP(AU58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AS58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY58,'travel frequence'!$A$1:$D$4,MATCH(AX58,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ58*IF(ISNA(VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":694.37358061679845},{"$f":"IF(VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BB58=\"N\",0,SUM(BD58,'Other cost'!$B$16,VLOOKUP(BE58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BC58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI58,'travel frequence'!$A$1:$D$4,MATCH(BH58,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ58*IF(ISNA(VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359669566704952},{"$f":"IF(VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BL58=\"N\",0,SUM(BN58,'Other cost'!$B$16,VLOOKUP(BO58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BM58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS58,'travel frequence'!$A$1:$D$4,MATCH(BR58,'travel frequence'!$A$1:$D$1,0),FALSE)*BT58*IF(ISNA(VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718650730711882},{"$f":"IF(VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BV58=\"N\",0,SUM(BX58,'Other cost'!$B$16,VLOOKUP(BY58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BW58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC58,'travel frequence'!$A$1:$D$4,MATCH(CB58,'travel frequence'!$A$1:$D$1,0),FALSE)*CD58*IF(ISNA(VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CF58=\"N\",0,SUM(CH58,'Other cost'!$B$16,VLOOKUP(CI58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CG58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM58,'travel frequence'!$A$1:$D$4,MATCH(CL58,'travel frequence'!$A$1:$D$1,0),FALSE)*CN58*IF(ISNA(VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.210125858403},{"$f":"IF(VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CP58=\"N\",0,SUM(CR58,'Other cost'!$B$16,VLOOKUP(CS58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CQ58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW58,'travel frequence'!$A$1:$D$4,MATCH(CV58,'travel frequence'!$A$1:$D$1,0),FALSE)*CX58*IF(ISNA(VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2446.027378497763},{"$f":"IF(VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CZ58=\"N\",0,SUM(DB58,'Other cost'!$B$16,VLOOKUP(DC58,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(DA58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A58=0,0,IF(A58=1,M58,IF(A58=2,M58+W58,IF(A58=3,M58+W58+AG58,IF(A58=4,M58+W58+AG58+AQ58,IF(A58=5,M58+W58+AG58+AQ58+BA58,IF(A58=6,M58+W58+AG58+AQ58+BA58+BK58,IF(A58=7,M58+W58+AG58+AQ58+BA58+BK58+BU58,IF(A58=8,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58,IF(A58=9,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58,IF(A58=10,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58+CY58))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":21.648378751567343}]
[10,58,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},22,69,1028,32627569,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K60,'travel frequence'!$A$1:$D$4,MATCH(J60,'travel frequence'!$A$1:$D$1,0),FALSE)*L60*IF(ISNA(VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":133.84559309097327},{"$f":"IF(VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(N60=\"N\",0,SUM(P60,'Other cost'!$B$16,VLOOKUP(Q60,'Other cost'!$A$9:$B$13,2,FALSE),IF(O60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(O60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U60,'travel frequence'!$A$1:$D$4,MATCH(T60,'travel frequence'!$A$1:$D$1,0),FALSE)*V60*IF(ISNA(VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(X60=\"N\",0,SUM(Z60,'Other cost'!$B$16,VLOOKUP(AA60,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(Y60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE60,'travel frequence'!$A$1:$D$4,MATCH(AD60,'travel frequence'!$A$1:$D$1,0),FALSE)*AF60*IF(ISNA(VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323880227820673},{"$f":"IF(VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AH60=\"N\",0,SUM(AJ60,'Other cost'!$B$16,VLOOKUP(AK60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AI60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO60,'travel frequence'!$A$1:$D$4,MATCH(AN60,'travel frequence'!$A$1:$D$1,0),FALSE)*AP60*IF(ISNA(VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.67476156768933},{"$f":"IF(VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AR60=\"N\",0,SUM(AT60,'Other cost'!$B$16,VLOOKUP(AU60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AS60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY60,'travel frequence'!$A$1:$D$4,MATCH(AX60,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ60*IF(ISNA(VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BB60=\"N\",0,SUM(BD60,'Other cost'!$B$16,VLOOKUP(BE60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BC60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI60,'travel frequence'!$A$1:$D$4,MATCH(BH60,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ60*IF(ISNA(VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":558.55009957753668},{"$f":"IF(VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BL60=\"N\",0,SUM(BN60,'Other cost'!$B$16,VLOOKUP(BO60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BM60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS60,'travel frequence'!$A$1:$D$4,MATCH(BR60,'travel frequence'!$A$1:$D$1,0),FALSE)*BT60*IF(ISNA(VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1920681271372047},{"$f":"IF(VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BV60=\"N\",0,SUM(BX60,'Other cost'!$B$16,VLOOKUP(BY60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BW60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC60,'travel frequence'!$A$1:$D$4,MATCH(CB60,'travel frequence'!$A$1:$D$1,0),FALSE)*CD60*IF(ISNA(VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CF60=\"N\",0,SUM(CH60,'Other cost'!$B$16,VLOOKUP(CI60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CG60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM60,'travel frequence'!$A$1:$D$4,MATCH(CL60,'travel frequence'!$A$1:$D$1,0),FALSE)*CN60*IF(ISNA(VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0960340635686023},{"$f":"IF(VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CP60=\"N\",0,SUM(CR60,'Other cost'!$B$16,VLOOKUP(CS60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CQ60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW60,'travel frequence'!$A$1:$D$4,MATCH(CV60,'travel frequence'!$A$1:$D$1,0),FALSE)*CX60*IF(ISNA(VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38229.651259973623},{"$f":"IF(VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CZ60=\"N\",0,SUM(DB60,'Other cost'!$B$16,VLOOKUP(DC60,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(DA60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A60=0,0,IF(A60=1,M60,IF(A60=2,M60+W60,IF(A60=3,M60+W60+AG60,IF(A60=4,M60+W60+AG60+AQ60,IF(A60=5,M60+W60+AG60+AQ60+BA60,IF(A60=6,M60+W60+AG60+AQ60+BA60+BK60,IF(A60=7,M60+W60+AG60+AQ60+BA60+BK60+BU60,IF(A60=8,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60,IF(A60=9,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60,IF(A60=10,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60+CY60))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":42694.739397068537}]
[9,59,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},15,268,10776,7817952,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K61,'travel frequence'!$A$1:$D$4,MATCH(J61,'travel frequence'!$A$1:$D$1,0),FALSE)*L61*IF(ISNA(VLOOKUP(L61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.68536518520295},{"$f":"IF(VLOOKUP(I61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(N61=\"N\",0,SUM(P61,'Other cost'!$B$16,VLOOKUP(Q61,'Other cost'!$A$9:$B$13,2,FALSE),IF(O61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(O61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U61,'travel frequence'!$A$1:$D$4,MATCH(T61,'travel frequence'!$A$1:$D$1,0),FALSE)*V61*IF(ISNA(VLOOKUP(V61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9825897128072292},{"$f":"IF(VLOOKUP(S61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(X61=\"N\",0,SUM(Z61,'Other cost'!$B$16,VLOOKUP(AA61,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(Y61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE61,'travel frequence'!$A$1:$D$4,MATCH(AD61,'travel frequence'!$A$1:$D$1,0),FALSE)*AF61*IF(ISNA(VLOOKUP(AF61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0480113548893186},{"$f":"IF(VLOOKUP(AC61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(AH61=\"N\",0,SUM(AJ61,'Other cost'!$B$16,VLOOKUP(AK61,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(AI61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO61,'travel frequence'!$A$1:$D$4,MATCH(AN61,'travel frequence'!$A$1:$D$1,0),FALSE)*AP61*IF(ISNA(VLOOKUP(AP61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":349.4268107262269},{"$f":"IF(VLOOKUP(AM61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(AR61=\"N\",0,SUM(AT61,'Other cost'!$B$16,VLOOKUP(AU61,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(AS61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY61,'travel frequence'!$A$1:$D$4,MATCH(AX61,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ61*IF(ISNA(VLOOKUP(AZ61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BB61=\"N\",0,SUM(BD61,'Other cost'!$B$16,VLOOKUP(BE61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BC61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI61,'travel frequence'!$A$1:$D$4,MATCH(BH61,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ61*IF(ISNA(VLOOKUP(BJ61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.3369897531425},{"$f":"IF(VLOOKUP(BG61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BL61=\"N\",0,SUM(BN61,'Other cost'!$B$16,VLOOKUP(BO61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BM61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS61,'travel frequence'!$A$1:$D$4,MATCH(BR61,'travel frequence'!$A$1:$D$1,0),FALSE)*BT61*IF(ISNA(VLOOKUP(BT61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":349.4268107262269},{"$f":"IF(VLOOKUP(BQ61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(BV61=\"N\",0,SUM(BX61,'Other cost'!$B$16,VLOOKUP(BY61,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(BW61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC61,'travel frequence'!$A$1:$D$4,MATCH(CB61,'travel frequence'!$A$1:$D$1,0),FALSE)*CD61*IF(ISNA(VLOOKUP(CD61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1759.4279367003692},{"$f":"IF(VLOOKUP(CA61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CF61=\"N\",0,SUM(CH61,'Other cost'!$B$16,VLOOKUP(CI61,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(CG61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM61,'travel frequence'!$A$1:$D$4,MATCH(CL61,'travel frequence'!$A$1:$D$1,0),FALSE)*CN61*IF(ISNA(VLOOKUP(CN61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CP61=\"N\",0,SUM(CR61,'Other cost'!$B$16,VLOOKUP(CS61,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(CQ61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU61,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR60,IF(ISNA(VLOOKUP(Simulation!CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU61,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW61,'travel frequence'!$A$1:$D$4,MATCH(CV61,'travel frequence'!$A$1:$D$1,0),FALSE)*CX61*IF(ISNA(VLOOKUP(CX61,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX61,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.66337236677857},{"$f":"IF(VLOOKUP(CU61,'Industry Type P'!$A$1:$S$102,MATCH($C61,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ61=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H61,IF(CZ61=\"N\",0,SUM(DB61,'Other cost'!$B$16,VLOOKUP(DC61,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA61>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE),HLOOKUP(DA61,'Salary in Industry'!$N$1:$AQ$1001,$B61+1,FALSE)),IF(ISNA(VLOOKUP(CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU61,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A61=0,0,IF(A61=1,M61,IF(A61=2,M61+W61,IF(A61=3,M61+W61+AG61,IF(A61=4,M61+W61+AG61+AQ61,IF(A61=5,M61+W61+AG61+AQ61+BA61,IF(A61=6,M61+W61+AG61+AQ61+BA61+BK61,IF(A61=7,M61+W61+AG61+AQ61+BA61+BK61+BU61,IF(A61=8,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61,IF(A61=9,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61+CO61,IF(A61=10,M61+W61+AG61+AQ61+BA61+BK61+BU61+CE61+CO61+CY61))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":7102.1444468182544}]
[2,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},4,265,16642,21731709,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O62,Negotiation_Team,2,FALSE),VLOOKUP(O62,Recording_Equipment,2,FALSE),VLOOKUP(O62,Security,2,FALSE))","v":0},{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":280.97003220309904},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y62,Negotiation_Team,2,FALSE),VLOOKUP(Y62,Recording_Equipment,2,FALSE),VLOOKUP(Y62,Security,2,FALSE))","v":0},{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI62,Negotiation_Team,2,FALSE),VLOOKUP(AI62,Recording_Equipment,2,FALSE),VLOOKUP(AI62,Security,2,FALSE))","v":0},{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.6489614571831051},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS62,Negotiation_Team,2,FALSE),VLOOKUP(AS62,Recording_Equipment,2,FALSE),VLOOKUP(AS62,Security,2,FALSE))","v":0},{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3091084221236837},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC62,Negotiation_Team,2,FALSE),VLOOKUP(BC62,Recording_Equipment,2,FALSE),VLOOKUP(BC62,Security,2,FALSE))","v":0},{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":212.09588469876797},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM62,Negotiation_Team,2,FALSE),VLOOKUP(BM62,Recording_Equipment,2,FALSE),VLOOKUP(BM62,Security,2,FALSE))","v":0},{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":143.79188742212173},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW62,Negotiation_Team,2,FALSE),VLOOKUP(BW62,Recording_Equipment,2,FALSE),VLOOKUP(BW62,Security,2,FALSE))","v":0},{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.35779204087174},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG62,Negotiation_Team,2,FALSE),VLOOKUP(CG62,Recording_Equipment,2,FALSE),VLOOKUP(CG62,Security,2,FALSE))","v":0},{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":317.64137614406951},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ62,Negotiation_Team,2,FALSE),VLOOKUP(CQ62,Recording_Equipment,2,FALSE),VLOOKUP(CQ62,Security,2,FALSE))","v":0},{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1539516588468377},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ62=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA62,Negotiation_Team,2,FALSE),VLOOKUP(DA62,Recording_Equipment,2,FALSE),VLOOKUP(DA62,Security,2,FALSE))","v":0},{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":306.98262521521934}]
[0,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},10,365,18190,10265834,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5056558033193141},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2159.2968611499482},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4738132486606546},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":445.55317262391776},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.124247943377306},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.461400973720381},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.80332917529995},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93867829235819045},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1910.9807459365509},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[10,62,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},29,166,1457,15634677,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K64,'travel frequence'!$A$1:$D$4,MATCH(J64,'travel frequence'!$A$1:$D$1,0),FALSE)*L64*IF(ISNA(VLOOKUP(L64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":769.73644488997206},{"$f":"IF(VLOOKUP(I64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(N64=\"N\",0,SUM(P64,'Other cost'!$B$16,VLOOKUP(Q64,'Other cost'!$A$9:$B$13,2,FALSE),IF(O64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(O64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U64,'travel frequence'!$A$1:$D$4,MATCH(T64,'travel frequence'!$A$1:$D$1,0),FALSE)*V64*IF(ISNA(VLOOKUP(V64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.239244118047763},{"$f":"IF(VLOOKUP(S64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(X64=\"N\",0,SUM(Z64,'Other cost'!$B$16,VLOOKUP(AA64,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(Y64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE64,'travel frequence'!$A$1:$D$4,MATCH(AD64,'travel frequence'!$A$1:$D$1,0),FALSE)*AF64*IF(ISNA(VLOOKUP(AF64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9728924021945282},{"$f":"IF(VLOOKUP(AC64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(AH64=\"N\",0,SUM(AJ64,'Other cost'!$B$16,VLOOKUP(AK64,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(AI64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO64,'travel frequence'!$A$1:$D$4,MATCH(AN64,'travel frequence'!$A$1:$D$1,0),FALSE)*AP64*IF(ISNA(VLOOKUP(AP64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(AR64=\"N\",0,SUM(AT64,'Other cost'!$B$16,VLOOKUP(AU64,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(AS64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY64,'travel frequence'!$A$1:$D$4,MATCH(AX64,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ64*IF(ISNA(VLOOKUP(AZ64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":760.26387576504646},{"$f":"IF(VLOOKUP(AW64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BB64=\"N\",0,SUM(BD64,'Other cost'!$B$16,VLOOKUP(BE64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BC64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI64,'travel frequence'!$A$1:$D$4,MATCH(BH64,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ64*IF(ISNA(VLOOKUP(BJ64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BL64=\"N\",0,SUM(BN64,'Other cost'!$B$16,VLOOKUP(BO64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BM64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS64,'travel frequence'!$A$1:$D$4,MATCH(BR64,'travel frequence'!$A$1:$D$1,0),FALSE)*BT64*IF(ISNA(VLOOKUP(BT64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":299.07901228443149},{"$f":"IF(VLOOKUP(BQ64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BV64=\"N\",0,SUM(BX64,'Other cost'!$B$16,VLOOKUP(BY64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BW64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC64,'travel frequence'!$A$1:$D$4,MATCH(CB64,'travel frequence'!$A$1:$D$1,0),FALSE)*CD64*IF(ISNA(VLOOKUP(CD64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3440.3860236640485},{"$f":"IF(VLOOKUP(CA64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CF64=\"N\",0,SUM(CH64,'Other cost'!$B$16,VLOOKUP(CI64,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(CG64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM64,'travel frequence'!$A$1:$D$4,MATCH(CL64,'travel frequence'!$A$1:$D$1,0),FALSE)*CN64*IF(ISNA(VLOOKUP(CN64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2253618971850453},{"$f":"IF(VLOOKUP(CK64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CP64=\"N\",0,SUM(CR64,'Other cost'!$B$16,VLOOKUP(CS64,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(CQ64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW64,'travel frequence'!$A$1:$D$4,MATCH(CV64,'travel frequence'!$A$1:$D$1,0),FALSE)*CX64*IF(ISNA(VLOOKUP(CX64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.460930196292141},{"$f":"IF(VLOOKUP(CU64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CZ64=\"N\",0,SUM(DB64,'Other cost'!$B$16,VLOOKUP(DC64,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(DA64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A64=0,0,IF(A64=1,M64,IF(A64=2,M64+W64,IF(A64=3,M64+W64+AG64,IF(A64=4,M64+W64+AG64+AQ64,IF(A64=5,M64+W64+AG64+AQ64+BA64,IF(A64=6,M64+W64+AG64+AQ64+BA64+BK64,IF(A64=7,M64+W64+AG64+AQ64+BA64+BK64+BU64,IF(A64=8,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64,IF(A64=9,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64+CO64,IF(A64=10,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64+CO64+CY64))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":5784.5232848730866}]
[7,63,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},11,451,10394,585548,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!I65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K65,'travel frequence'!$A$1:$D$4,MATCH(J65,'travel frequence'!$A$1:$D$1,0),FALSE)*L65*IF(ISNA(VLOOKUP(L65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5840135461239671},{"$f":"IF(VLOOKUP(I65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(N65=\"N\",0,SUM(P65,'Other cost'!$B$16,VLOOKUP(Q65,'Other cost'!$A$9:$B$13,2,FALSE),IF(O65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(O65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(I65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!S65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U65,'travel frequence'!$A$1:$D$4,MATCH(T65,'travel frequence'!$A$1:$D$1,0),FALSE)*V65*IF(ISNA(VLOOKUP(V65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.896915862920686},{"$f":"IF(VLOOKUP(S65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(X65=\"N\",0,SUM(Z65,'Other cost'!$B$16,VLOOKUP(AA65,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(Y65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(S65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!AC65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE65,'travel frequence'!$A$1:$D$4,MATCH(AD65,'travel frequence'!$A$1:$D$1,0),FALSE)*AF65*IF(ISNA(VLOOKUP(AF65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":159.25238372788564},{"$f":"IF(VLOOKUP(AC65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(AH65=\"N\",0,SUM(AJ65,'Other cost'!$B$16,VLOOKUP(AK65,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(AI65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(AC65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!AM65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO65,'travel frequence'!$A$1:$D$4,MATCH(AN65,'travel frequence'!$A$1:$D$1,0),FALSE)*AP65*IF(ISNA(VLOOKUP(AP65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":886.44601707466109},{"$f":"IF(VLOOKUP(AM65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(AR65=\"N\",0,SUM(AT65,'Other cost'!$B$16,VLOOKUP(AU65,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(AS65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(AM65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!AW65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY65,'travel frequence'!$A$1:$D$4,MATCH(AX65,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ65*IF(ISNA(VLOOKUP(AZ65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.40812767438},{"$f":"IF(VLOOKUP(AW65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(BB65=\"N\",0,SUM(BD65,'Other cost'!$B$16,VLOOKUP(BE65,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(BC65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(AW65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!BG65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI65,'travel frequence'!$A$1:$D$4,MATCH(BH65,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ65*IF(ISNA(VLOOKUP(BJ65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.137638316179219},{"$f":"IF(VLOOKUP(BG65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(BL65=\"N\",0,SUM(BN65,'Other cost'!$B$16,VLOOKUP(BO65,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(BM65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(BG65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!BQ65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS65,'travel frequence'!$A$1:$D$4,MATCH(BR65,'travel frequence'!$A$1:$D$1,0),FALSE)*BT65*IF(ISNA(VLOOKUP(BT65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.056840875448721},{"$f":"IF(VLOOKUP(BQ65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(BV65=\"N\",0,SUM(BX65,'Other cost'!$B$16,VLOOKUP(BY65,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(BW65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(BQ65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!CA65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC65,'travel frequence'!$A$1:$D$4,MATCH(CB65,'travel frequence'!$A$1:$D$1,0),FALSE)*CD65*IF(ISNA(VLOOKUP(CD65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5188496634671673},{"$f":"IF(VLOOKUP(CA65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(CF65=\"N\",0,SUM(CH65,'Other cost'!$B$16,VLOOKUP(CI65,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(CG65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(CA65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!CK65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM65,'travel frequence'!$A$1:$D$4,MATCH(CL65,'travel frequence'!$A$1:$D$1,0),FALSE)*CN65*IF(ISNA(VLOOKUP(CN65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(CP65=\"N\",0,SUM(CR65,'Other cost'!$B$16,VLOOKUP(CS65,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(CQ65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(CK65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU65,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR64,IF(ISNA(VLOOKUP(Simulation!CU65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU65,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW65,'travel frequence'!$A$1:$D$4,MATCH(CV65,'travel frequence'!$A$1:$D$1,0),FALSE)*CX65*IF(ISNA(VLOOKUP(CX65,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX65,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.502545524074613},{"$f":"IF(VLOOKUP(CU65,'Industry Type P'!$A$1:$S$102,MATCH($C65,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ65=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H65,IF(CZ65=\"N\",0,SUM(DB65,'Other cost'!$B$16,VLOOKUP(DC65,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA65>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE),HLOOKUP(DA65,'Salary in Industry'!$N$1:$AQ$1001,$B65+1,FALSE)),IF(ISNA(VLOOKUP(CU65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU65,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A65=0,0,IF(A65=1,M65,IF(A65=2,M65+W65,IF(A65=3,M65+W65+AG65,IF(A65=4,M65+W65+AG65+AQ65,IF(A65=5,M65+W65+AG65+AQ65+BA65,IF(A65=6,M65+W65+AG65+AQ65+BA65+BK65,IF(A65=7,M65+W65+AG65+AQ65+BA65+BK65+BU65,IF(A65=8,M65+W65+AG65+AQ65+BA65+BK65+BU65+CE65,IF(A65=9,M65+W65+AG65+AQ65+BA65+BK65+BU65+CE65+CO65,IF(A65=10,M65+W65+AG65+AQ65+BA65+BK65+BU65+CE65+CO65+CY65))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":3594.3544851063725}]
[10,65,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},41,90,3722,31934806,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K67,'travel frequence'!$A$1:$D$4,MATCH(J67,'travel frequence'!$A$1:$D$1,0),FALSE)*L67*IF(ISNA(VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2681993737169357},{"$f":"IF(VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(N67=\"N\",0,SUM(P67,'Other cost'!$B$16,VLOOKUP(Q67,'Other cost'!$A$9:$B$13,2,FALSE),IF(O67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(O67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U67,'travel frequence'!$A$1:$D$4,MATCH(T67,'travel frequence'!$A$1:$D$1,0),FALSE)*V67*IF(ISNA(VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.479607459252179},{"$f":"IF(VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(X67=\"N\",0,SUM(Z67,'Other cost'!$B$16,VLOOKUP(AA67,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(Y67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE67,'travel frequence'!$A$1:$D$4,MATCH(AD67,'travel frequence'!$A$1:$D$1,0),FALSE)*AF67*IF(ISNA(VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14335.236391066495},{"$f":"IF(VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AH67=\"N\",0,SUM(AJ67,'Other cost'!$B$16,VLOOKUP(AK67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AI67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO67,'travel frequence'!$A$1:$D$4,MATCH(AN67,'travel frequence'!$A$1:$D$1,0),FALSE)*AP67*IF(ISNA(VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AR67=\"N\",0,SUM(AT67,'Other cost'!$B$16,VLOOKUP(AU67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AS67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY67,'travel frequence'!$A$1:$D$4,MATCH(AX67,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ67*IF(ISNA(VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9322074436272372},{"$f":"IF(VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BB67=\"N\",0,SUM(BD67,'Other cost'!$B$16,VLOOKUP(BE67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BC67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI67,'travel frequence'!$A$1:$D$4,MATCH(BH67,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ67*IF(ISNA(VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31760.9284376672},{"$f":"IF(VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BL67=\"N\",0,SUM(BN67,'Other cost'!$B$16,VLOOKUP(BO67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BM67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS67,'travel frequence'!$A$1:$D$4,MATCH(BR67,'travel frequence'!$A$1:$D$1,0),FALSE)*BT67*IF(ISNA(VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2364534474257951},{"$f":"IF(VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BV67=\"N\",0,SUM(BX67,'Other cost'!$B$16,VLOOKUP(BY67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BW67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC67,'travel frequence'!$A$1:$D$4,MATCH(CB67,'travel frequence'!$A$1:$D$1,0),FALSE)*CD67*IF(ISNA(VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2638.9866992645134},{"$f":"IF(VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CF67=\"N\",0,SUM(CH67,'Other cost'!$B$16,VLOOKUP(CI67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CG67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM67,'travel frequence'!$A$1:$D$4,MATCH(CL67,'travel frequence'!$A$1:$D$1,0),FALSE)*CN67*IF(ISNA(VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.07317126583855},{"$f":"IF(VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CP67=\"N\",0,SUM(CR67,'Other cost'!$B$16,VLOOKUP(CS67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CQ67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW67,'travel frequence'!$A$1:$D$4,MATCH(CV67,'travel frequence'!$A$1:$D$1,0),FALSE)*CX67*IF(ISNA(VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.8363695142493},{"$f":"IF(VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CZ67=\"N\",0,SUM(DB67,'Other cost'!$B$16,VLOOKUP(DC67,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(DA67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A67=0,0,IF(A67=1,M67,IF(A67=2,M67+W67,IF(A67=3,M67+W67+AG67,IF(A67=4,M67+W67+AG67+AQ67,IF(A67=5,M67+W67+AG67+AQ67+BA67,IF(A67=6,M67+W67+AG67+AQ67+BA67+BK67,IF(A67=7,M67+W67+AG67+AQ67+BA67+BK67+BU67,IF(A67=8,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67,IF(A67=9,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67,IF(A67=10,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67+CY67))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":56759.578090873903}]
[2,{"$f":"B67+1","v":66},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},9,{"$f":"RANDBETWEEN(D68,500)","v":166},{"$f":"RANDBETWEEN(E68,20000)","v":2796},49048377,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K68,'travel frequence'!$A$1:$D$4,MATCH(J68,'travel frequence'!$A$1:$D$1,0),FALSE)*L68*IF(ISNA(VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":837.76637495525927},{"$f":"IF(VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O68,Negotiation_Team,2,FALSE),VLOOKUP(O68,Recording_Equipment,2,FALSE),VLOOKUP(O68,Security,2,FALSE))","v":0},{"$f":"IF(N68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(N68=\"N\",0,SUM(P68,'Other cost'!$B$16,VLOOKUP(Q68,'Other cost'!$A$9:$B$13,2,FALSE),IF(O68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(O68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U68,'travel frequence'!$A$1:$D$4,MATCH(T68,'travel frequence'!$A$1:$D$1,0),FALSE)*V68*IF(ISNA(VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.704614411622586},{"$f":"IF(VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y68,Negotiation_Team,2,FALSE),VLOOKUP(Y68,Recording_Equipment,2,FALSE),VLOOKUP(Y68,Security,2,FALSE))","v":0},{"$f":"IF(X68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(X68=\"N\",0,SUM(Z68,'Other cost'!$B$16,VLOOKUP(AA68,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(Y68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE68,'travel frequence'!$A$1:$D$4,MATCH(AD68,'travel frequence'!$A$1:$D$1,0),FALSE)*AF68*IF(ISNA(VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI68,Negotiation_Team,2,FALSE),VLOOKUP(AI68,Recording_Equipment,2,FALSE),VLOOKUP(AI68,Security,2,FALSE))","v":0},{"$f":"IF(AH68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AH68=\"N\",0,SUM(AJ68,'Other cost'!$B$16,VLOOKUP(AK68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AI68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO68,'travel frequence'!$A$1:$D$4,MATCH(AN68,'travel frequence'!$A$1:$D$1,0),FALSE)*AP68*IF(ISNA(VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.5340581036644},{"$f":"IF(VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS68,Negotiation_Team,2,FALSE),VLOOKUP(AS68,Recording_Equipment,2,FALSE),VLOOKUP(AS68,Security,2,FALSE))","v":0},{"$f":"IF(AR68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AR68=\"N\",0,SUM(AT68,'Other cost'!$B$16,VLOOKUP(AU68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AS68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY68,'travel frequence'!$A$1:$D$4,MATCH(AX68,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ68*IF(ISNA(VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC68,Negotiation_Team,2,FALSE),VLOOKUP(BC68,Recording_Equipment,2,FALSE),VLOOKUP(BC68,Security,2,FALSE))","v":0},{"$f":"IF(BB68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BB68=\"N\",0,SUM(BD68,'Other cost'!$B$16,VLOOKUP(BE68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BC68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI68,'travel frequence'!$A$1:$D$4,MATCH(BH68,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ68*IF(ISNA(VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6010681162073261},{"$f":"IF(VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM68,Negotiation_Team,2,FALSE),VLOOKUP(BM68,Recording_Equipment,2,FALSE),VLOOKUP(BM68,Security,2,FALSE))","v":0},{"$f":"IF(BL68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BL68=\"N\",0,SUM(BN68,'Other cost'!$B$16,VLOOKUP(BO68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BM68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS68,'travel frequence'!$A$1:$D$4,MATCH(BR68,'travel frequence'!$A$1:$D$1,0),FALSE)*BT68*IF(ISNA(VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7579820913057578},{"$f":"IF(VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW68,Negotiation_Team,2,FALSE),VLOOKUP(BW68,Recording_Equipment,2,FALSE),VLOOKUP(BW68,Security,2,FALSE))","v":0},{"$f":"IF(BV68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BV68=\"N\",0,SUM(BX68,'Other cost'!$B$16,VLOOKUP(BY68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BW68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC68,'travel frequence'!$A$1:$D$4,MATCH(CB68,'travel frequence'!$A$1:$D$1,0),FALSE)*CD68*IF(ISNA(VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.213623241465},{"$f":"IF(VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG68,Negotiation_Team,2,FALSE),VLOOKUP(CG68,Recording_Equipment,2,FALSE),VLOOKUP(CG68,Security,2,FALSE))","v":0},{"$f":"IF(CF68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CF68=\"N\",0,SUM(CH68,'Other cost'!$B$16,VLOOKUP(CI68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CG68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM68,'travel frequence'!$A$1:$D$4,MATCH(CL68,'travel frequence'!$A$1:$D$1,0),FALSE)*CN68*IF(ISNA(VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.81008153666204},{"$f":"IF(VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ68,Negotiation_Team,2,FALSE),VLOOKUP(CQ68,Recording_Equipment,2,FALSE),VLOOKUP(CQ68,Security,2,FALSE))","v":0},{"$f":"IF(CP68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CP68=\"N\",0,SUM(CR68,'Other cost'!$B$16,VLOOKUP(CS68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CQ68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW68,'travel frequence'!$A$1:$D$4,MATCH(CV68,'travel frequence'!$A$1:$D$1,0),FALSE)*CX68*IF(ISNA(VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.6181643219543},{"$f":"IF(VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ68=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA68,Negotiation_Team,2,FALSE),VLOOKUP(DA68,Recording_Equipment,2,FALSE),VLOOKUP(DA68,Security,2,FALSE))","v":0},{"$f":"IF(CZ68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CZ68=\"N\",0,SUM(DB68,'Other cost'!$B$16,VLOOKUP(DC68,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(DA68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H68,IF(A68=0,0,IF(A68=1,R68,IF(A68=2,R68+AB68,IF(A68=3,R68+AB68+AL68,IF(A68=4,R68+AB68+AL68+AV68,IF(A68=5,R68+AB68+AL68+AV68+BF68,IF(A68=6,R68+AB68+AL68+AV68+BF68+BP68,IF(A68=7,R68+AB68+AL68+AV68+BF68+BP68+BZ68,IF(A68=8,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68,IF(A68=9,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68,IF(A68=10,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68+DD68))))))))))))","v":0},{"$f":"((IF(A68=0,0,IF(A68=1,M68,IF(A68=2,M68+W68,IF(A68=3,M68+W68+AG68,IF(A68=4,M68+W68+AG68+AQ68,IF(A68=5,M68+W68+AG68+AQ68+BA68,IF(A68=6,M68+W68+AG68+AQ68+BA68+BK68,IF(A68=7,M68+W68+AG68+AQ68+BA68+BK68+BU68,IF(A68=8,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68,IF(A68=9,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68,IF(A68=10,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68+CY68))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":963.07878902651703}]
[{"$f":"RANDBETWEEN(0,10)","v":10},67,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},{"$f":"RANDBETWEEN(1,50)","v":19},221,10061,{"$f":"RANDBETWEEN(500000,50000000)","v":5616292},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(I69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K69,'travel frequence'!$A$1:$D$4,MATCH(J69,'travel frequence'!$A$1:$D$1,0),FALSE)*L69*IF(ISNA(VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2792.734352131381},{"$f":"IF(VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(N69=\"N\",0,SUM(P69,'Other cost'!$B$16,VLOOKUP(Q69,'Other cost'!$A$9:$B$13,2,FALSE),IF(O69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(O69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(S69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U69,'travel frequence'!$A$1:$D$4,MATCH(T69,'travel frequence'!$A$1:$D$1,0),FALSE)*V69*IF(ISNA(VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.658269552972449},{"$f":"IF(VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(X69=\"N\",0,SUM(Z69,'Other cost'!$B$16,VLOOKUP(AA69,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(Y69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(AC69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE69,'travel frequence'!$A$1:$D$4,MATCH(AD69,'travel frequence'!$A$1:$D$1,0),FALSE)*AF69*IF(ISNA(VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.663619880591661},{"$f":"IF(VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AH69=\"N\",0,SUM(AJ69,'Other cost'!$B$16,VLOOKUP(AK69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AI69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AM69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO69,'travel frequence'!$A$1:$D$4,MATCH(AN69,'travel frequence'!$A$1:$D$1,0),FALSE)*AP69*IF(ISNA(VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2409.7175512669273},{"$f":"IF(VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AR69=\"N\",0,SUM(AT69,'Other cost'!$B$16,VLOOKUP(AU69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AS69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(AW69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY69,'travel frequence'!$A$1:$D$4,MATCH(AX69,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ69*IF(ISNA(VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.637111597011806},{"$f":"IF(VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BB69=\"N\",0,SUM(BD69,'Other cost'!$B$16,VLOOKUP(BE69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BC69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(BG69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI69,'travel frequence'!$A$1:$D$4,MATCH(BH69,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ69*IF(ISNA(VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.7697069526589},{"$f":"IF(VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BL69=\"N\",0,SUM(BN69,'Other cost'!$B$16,VLOOKUP(BO69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BM69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(BQ69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS69,'travel frequence'!$A$1:$D$4,MATCH(BR69,'travel frequence'!$A$1:$D$1,0),FALSE)*BT69*IF(ISNA(VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BV69=\"N\",0,SUM(BX69,'Other cost'!$B$16,VLOOKUP(BY69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BW69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(CA69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC69,'travel frequence'!$A$1:$D$4,MATCH(CB69,'travel frequence'!$A$1:$D$1,0),FALSE)*CD69*IF(ISNA(VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18357.119704863591},{"$f":"IF(VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CF69=\"N\",0,SUM(CH69,'Other cost'!$B$16,VLOOKUP(CI69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CG69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(CK69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM69,'travel frequence'!$A$1:$D$4,MATCH(CL69,'travel frequence'!$A$1:$D$1,0),FALSE)*CN69*IF(ISNA(VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5418883198107309},{"$f":"IF(VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CP69=\"N\",0,SUM(CR69,'Other cost'!$B$16,VLOOKUP(CS69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CQ69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(CU69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW69,'travel frequence'!$A$1:$D$4,MATCH(CV69,'travel frequence'!$A$1:$D$1,0),FALSE)*CX69*IF(ISNA(VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.646886167244265},{"$f":"IF(VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ69=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CZ69=\"N\",0,SUM(DB69,'Other cost'!$B$16,VLOOKUP(DC69,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(DA69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A69=0,0,IF(A69=1,M69,IF(A69=2,M69+W69,IF(A69=3,M69+W69+AG69,IF(A69=4,M69+W69+AG69+AQ69,IF(A69=5,M69+W69+AG69+AQ69+BA69,IF(A69=6,M69+W69+AG69+AQ69+BA69+BK69,IF(A69=7,M69+W69+AG69+AQ69+BA69+BK69+BU69,IF(A69=8,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69,IF(A69=9,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69,IF(A69=10,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69+CY69))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":28459.001547744276}]
[{"$f":"RANDBETWEEN(0,10)","v":0},68,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},{"$f":"RANDBETWEEN(1,50)","v":20},{"$f":"RANDBETWEEN(D70,500)","v":118},{"$f":"RANDBETWEEN(E70,20000)","v":1416},{"$f":"RANDBETWEEN(500000,50000000)","v":2602843},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(I70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K70,'travel frequence'!$A$1:$D$4,MATCH(J70,'travel frequence'!$A$1:$D$1,0),FALSE)*L70*IF(ISNA(VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":82.510619604303145},{"$f":"IF(VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(N70=\"N\",0,SUM(P70,'Other cost'!$B$16,VLOOKUP(Q70,'Other cost'!$A$9:$B$13,2,FALSE),IF(O70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(O70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(S70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U70,'travel frequence'!$A$1:$D$4,MATCH(T70,'travel frequence'!$A$1:$D$1,0),FALSE)*V70*IF(ISNA(VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(X70=\"N\",0,SUM(Z70,'Other cost'!$B$16,VLOOKUP(AA70,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(Y70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AC70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE70,'travel frequence'!$A$1:$D$4,MATCH(AD70,'travel frequence'!$A$1:$D$1,0),FALSE)*AF70*IF(ISNA(VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8642942149469182},{"$f":"IF(VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AH70=\"N\",0,SUM(AJ70,'Other cost'!$B$16,VLOOKUP(AK70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AI70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(AM70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO70,'travel frequence'!$A$1:$D$4,MATCH(AN70,'travel frequence'!$A$1:$D$1,0),FALSE)*AP70*IF(ISNA(VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1900883379995255},{"$f":"IF(VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AR70=\"N\",0,SUM(AT70,'Other cost'!$B$16,VLOOKUP(AU70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AS70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AW70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY70,'travel frequence'!$A$1:$D$4,MATCH(AX70,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ70*IF(ISNA(VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3268.6109880560384},{"$f":"IF(VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BB70=\"N\",0,SUM(BD70,'Other cost'!$B$16,VLOOKUP(BE70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BC70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(BG70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI70,'travel frequence'!$A$1:$D$4,MATCH(BH70,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ70*IF(ISNA(VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.0084218946511},{"$f":"IF(VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BL70=\"N\",0,SUM(BN70,'Other cost'!$B$16,VLOOKUP(BO70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BM70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(BQ70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS70,'travel frequence'!$A$1:$D$4,MATCH(BR70,'travel frequence'!$A$1:$D$1,0),FALSE)*BT70*IF(ISNA(VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1199.3288010021004},{"$f":"IF(VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BV70=\"N\",0,SUM(BX70,'Other cost'!$B$16,VLOOKUP(BY70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BW70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(CA70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC70,'travel frequence'!$A$1:$D$4,MATCH(CB70,'travel frequence'!$A$1:$D$1,0),FALSE)*CD70*IF(ISNA(VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.026642575010211},{"$f":"IF(VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CF70=\"N\",0,SUM(CH70,'Other cost'!$B$16,VLOOKUP(CI70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CG70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(CK70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM70,'travel frequence'!$A$1:$D$4,MATCH(CL70,'travel frequence'!$A$1:$D$1,0),FALSE)*CN70*IF(ISNA(VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.836616625401756},{"$f":"IF(VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CP70=\"N\",0,SUM(CR70,'Other cost'!$B$16,VLOOKUP(CS70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CQ70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(CU70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW70,'travel frequence'!$A$1:$D$4,MATCH(CV70,'travel frequence'!$A$1:$D$1,0),FALSE)*CX70*IF(ISNA(VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1707.4078447127579},{"$f":"IF(VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ70=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CZ70=\"N\",0,SUM(DB70,'Other cost'!$B$16,VLOOKUP(DC70,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(DA70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A70=0,0,IF(A70=1,M70,IF(A70=2,M70+W70,IF(A70=3,M70+W70+AG70,IF(A70=4,M70+W70+AG70+AQ70,IF(A70=5,M70+W70+AG70+AQ70+BA70,IF(A70=6,M70+W70+AG70+AQ70+BA70+BK70,IF(A70=7,M70+W70+AG70+AQ70+BA70+BK70+BU70,IF(A70=8,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70,IF(A70=9,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70,IF(A70=10,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70+CY70))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":0}]
[9,69,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},50,128,18807,40707415,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K71,'travel frequence'!$A$1:$D$4,MATCH(J71,'travel frequence'!$A$1:$D$1,0),FALSE)*L71*IF(ISNA(VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5168935055415407},{"$f":"IF(VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(N71=\"N\",0,SUM(P71,'Other cost'!$B$16,VLOOKUP(Q71,'Other cost'!$A$9:$B$13,2,FALSE),IF(O71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(O71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U71,'travel frequence'!$A$1:$D$4,MATCH(T71,'travel frequence'!$A$1:$D$1,0),FALSE)*V71*IF(ISNA(VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.7109656672601},{"$f":"IF(VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(X71=\"N\",0,SUM(Z71,'Other cost'!$B$16,VLOOKUP(AA71,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(Y71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE71,'travel frequence'!$A$1:$D$4,MATCH(AD71,'travel frequence'!$A$1:$D$1,0),FALSE)*AF71*IF(ISNA(VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":294.93598036508007},{"$f":"IF(VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AH71=\"N\",0,SUM(AJ71,'Other cost'!$B$16,VLOOKUP(AK71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AI71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO71,'travel frequence'!$A$1:$D$4,MATCH(AN71,'travel frequence'!$A$1:$D$1,0),FALSE)*AP71*IF(ISNA(VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":544.60252423912164},{"$f":"IF(VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AR71=\"N\",0,SUM(AT71,'Other cost'!$B$16,VLOOKUP(AU71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AS71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY71,'travel frequence'!$A$1:$D$4,MATCH(AX71,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ71*IF(ISNA(VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BB71=\"N\",0,SUM(BD71,'Other cost'!$B$16,VLOOKUP(BE71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BC71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI71,'travel frequence'!$A$1:$D$4,MATCH(BH71,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ71*IF(ISNA(VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BL71=\"N\",0,SUM(BN71,'Other cost'!$B$16,VLOOKUP(BO71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BM71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS71,'travel frequence'!$A$1:$D$4,MATCH(BR71,'travel frequence'!$A$1:$D$1,0),FALSE)*BT71*IF(ISNA(VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2965.1865450214013},{"$f":"IF(VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BV71=\"N\",0,SUM(BX71,'Other cost'!$B$16,VLOOKUP(BY71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BW71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC71,'travel frequence'!$A$1:$D$4,MATCH(CB71,'travel frequence'!$A$1:$D$1,0),FALSE)*CD71*IF(ISNA(VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.215230569936365},{"$f":"IF(VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CF71=\"N\",0,SUM(CH71,'Other cost'!$B$16,VLOOKUP(CI71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CG71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM71,'travel frequence'!$A$1:$D$4,MATCH(CL71,'travel frequence'!$A$1:$D$1,0),FALSE)*CN71*IF(ISNA(VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0830545950297763},{"$f":"IF(VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CP71=\"N\",0,SUM(CR71,'Other cost'!$B$16,VLOOKUP(CS71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CQ71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW71,'travel frequence'!$A$1:$D$4,MATCH(CV71,'travel frequence'!$A$1:$D$1,0),FALSE)*CX71*IF(ISNA(VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9896.0824767425675},{"$f":"IF(VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CZ71=\"N\",0,SUM(DB71,'Other cost'!$B$16,VLOOKUP(DC71,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(DA71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A71=0,0,IF(A71=1,M71,IF(A71=2,M71+W71,IF(A71=3,M71+W71+AG71,IF(A71=4,M71+W71+AG71+AQ71,IF(A71=5,M71+W71+AG71+AQ71+BA71,IF(A71=6,M71+W71+AG71+AQ71+BA71+BK71,IF(A71=7,M71+W71+AG71+AQ71+BA71+BK71+BU71,IF(A71=8,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71,IF(A71=9,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71,IF(A71=10,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71+CY71))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":6568.8736998189206}]
[7,70,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},47,491,4414,6542066,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K72,'travel frequence'!$A$1:$D$4,MATCH(J72,'travel frequence'!$A$1:$D$1,0),FALSE)*L72*IF(ISNA(VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(N72=\"N\",0,SUM(P72,'Other cost'!$B$16,VLOOKUP(Q72,'Other cost'!$A$9:$B$13,2,FALSE),IF(O72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(O72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U72,'travel frequence'!$A$1:$D$4,MATCH(T72,'travel frequence'!$A$1:$D$1,0),FALSE)*V72*IF(ISNA(VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(X72=\"N\",0,SUM(Z72,'Other cost'!$B$16,VLOOKUP(AA72,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(Y72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE72,'travel frequence'!$A$1:$D$4,MATCH(AD72,'travel frequence'!$A$1:$D$1,0),FALSE)*AF72*IF(ISNA(VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9096234203844809},{"$f":"IF(VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AH72=\"N\",0,SUM(AJ72,'Other cost'!$B$16,VLOOKUP(AK72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AI72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO72,'travel frequence'!$A$1:$D$4,MATCH(AN72,'travel frequence'!$A$1:$D$1,0),FALSE)*AP72*IF(ISNA(VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AR72=\"N\",0,SUM(AT72,'Other cost'!$B$16,VLOOKUP(AU72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AS72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY72,'travel frequence'!$A$1:$D$4,MATCH(AX72,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ72*IF(ISNA(VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.431650890138753},{"$f":"IF(VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BB72=\"N\",0,SUM(BD72,'Other cost'!$B$16,VLOOKUP(BE72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BC72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI72,'travel frequence'!$A$1:$D$4,MATCH(BH72,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ72*IF(ISNA(VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BL72=\"N\",0,SUM(BN72,'Other cost'!$B$16,VLOOKUP(BO72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BM72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS72,'travel frequence'!$A$1:$D$4,MATCH(BR72,'travel frequence'!$A$1:$D$1,0),FALSE)*BT72*IF(ISNA(VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":403.17991522714959},{"$f":"IF(VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BV72=\"N\",0,SUM(BX72,'Other cost'!$B$16,VLOOKUP(BY72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BW72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC72,'travel frequence'!$A$1:$D$4,MATCH(CB72,'travel frequence'!$A$1:$D$1,0),FALSE)*CD72*IF(ISNA(VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CF72=\"N\",0,SUM(CH72,'Other cost'!$B$16,VLOOKUP(CI72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CG72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM72,'travel frequence'!$A$1:$D$4,MATCH(CL72,'travel frequence'!$A$1:$D$1,0),FALSE)*CN72*IF(ISNA(VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7977604582316},{"$f":"IF(VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CP72=\"N\",0,SUM(CR72,'Other cost'!$B$16,VLOOKUP(CS72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CQ72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW72,'travel frequence'!$A$1:$D$4,MATCH(CV72,'travel frequence'!$A$1:$D$1,0),FALSE)*CX72*IF(ISNA(VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CZ72=\"N\",0,SUM(DB72,'Other cost'!$B$16,VLOOKUP(DC72,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(DA72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A72=0,0,IF(A72=1,M72,IF(A72=2,M72+W72,IF(A72=3,M72+W72+AG72,IF(A72=4,M72+W72+AG72+AQ72,IF(A72=5,M72+W72+AG72+AQ72+BA72,IF(A72=6,M72+W72+AG72+AQ72+BA72+BK72,IF(A72=7,M72+W72+AG72+AQ72+BA72+BK72+BU72,IF(A72=8,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72,IF(A72=9,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72,IF(A72=10,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72+CY72))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":459.45362112350494}]
[8,71,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},20,93,17036,5638020,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K73,'travel frequence'!$A$1:$D$4,MATCH(J73,'travel frequence'!$A$1:$D$1,0),FALSE)*L73*IF(ISNA(VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.161381780463508},{"$f":"IF(VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(N73=\"N\",0,SUM(P73,'Other cost'!$B$16,VLOOKUP(Q73,'Other cost'!$A$9:$B$13,2,FALSE),IF(O73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(O73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U73,'travel frequence'!$A$1:$D$4,MATCH(T73,'travel frequence'!$A$1:$D$1,0),FALSE)*V73*IF(ISNA(VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3659.6174742950593},{"$f":"IF(VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(X73=\"N\",0,SUM(Z73,'Other cost'!$B$16,VLOOKUP(AA73,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(Y73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE73,'travel frequence'!$A$1:$D$4,MATCH(AD73,'travel frequence'!$A$1:$D$1,0),FALSE)*AF73*IF(ISNA(VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22251.345688422993},{"$f":"IF(VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AH73=\"N\",0,SUM(AJ73,'Other cost'!$B$16,VLOOKUP(AK73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AI73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO73,'travel frequence'!$A$1:$D$4,MATCH(AN73,'travel frequence'!$A$1:$D$1,0),FALSE)*AP73*IF(ISNA(VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41524.692887572914},{"$f":"IF(VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AR73=\"N\",0,SUM(AT73,'Other cost'!$B$16,VLOOKUP(AU73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AS73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY73,'travel frequence'!$A$1:$D$4,MATCH(AX73,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ73*IF(ISNA(VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.005286340124222},{"$f":"IF(VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BB73=\"N\",0,SUM(BD73,'Other cost'!$B$16,VLOOKUP(BE73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BC73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI73,'travel frequence'!$A$1:$D$4,MATCH(BH73,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ73*IF(ISNA(VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BL73=\"N\",0,SUM(BN73,'Other cost'!$B$16,VLOOKUP(BO73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BM73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS73,'travel frequence'!$A$1:$D$4,MATCH(BR73,'travel frequence'!$A$1:$D$1,0),FALSE)*BT73*IF(ISNA(VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":119.20147027768598},{"$f":"IF(VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BV73=\"N\",0,SUM(BX73,'Other cost'!$B$16,VLOOKUP(BY73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BW73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC73,'travel frequence'!$A$1:$D$4,MATCH(CB73,'travel frequence'!$A$1:$D$1,0),FALSE)*CD73*IF(ISNA(VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3210.4519701077784},{"$f":"IF(VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CF73=\"N\",0,SUM(CH73,'Other cost'!$B$16,VLOOKUP(CI73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CG73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM73,'travel frequence'!$A$1:$D$4,MATCH(CL73,'travel frequence'!$A$1:$D$1,0),FALSE)*CN73*IF(ISNA(VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27997.211252290039},{"$f":"IF(VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CP73=\"N\",0,SUM(CR73,'Other cost'!$B$16,VLOOKUP(CS73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CQ73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW73,'travel frequence'!$A$1:$D$4,MATCH(CV73,'travel frequence'!$A$1:$D$1,0),FALSE)*CX73*IF(ISNA(VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CZ73=\"N\",0,SUM(DB73,'Other cost'!$B$16,VLOOKUP(DC73,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(DA73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A73=0,0,IF(A73=1,M73,IF(A73=2,M73+W73,IF(A73=3,M73+W73+AG73,IF(A73=4,M73+W73+AG73+AQ73,IF(A73=5,M73+W73+AG73+AQ73+BA73,IF(A73=6,M73+W73+AG73+AQ73+BA73+BK73,IF(A73=7,M73+W73+AG73+AQ73+BA73+BK73+BU73,IF(A73=8,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73,IF(A73=9,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73,IF(A73=10,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73+CY73))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":77405.540612081953}]
[{"$f":"RANDBETWEEN(0,10)","v":4},72,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},{"$f":"RANDBETWEEN(1,50)","v":24},297,8324,{"$f":"RANDBETWEEN(500000,50000000)","v":42258783},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(I74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K74,'travel frequence'!$A$1:$D$4,MATCH(J74,'travel frequence'!$A$1:$D$1,0),FALSE)*L74*IF(ISNA(VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(N74=\"N\",0,SUM(P74,'Other cost'!$B$16,VLOOKUP(Q74,'Other cost'!$A$9:$B$13,2,FALSE),IF(O74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(O74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(S74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U74,'travel frequence'!$A$1:$D$4,MATCH(T74,'travel frequence'!$A$1:$D$1,0),FALSE)*V74*IF(ISNA(VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.2427431568158},{"$f":"IF(VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(X74=\"N\",0,SUM(Z74,'Other cost'!$B$16,VLOOKUP(AA74,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(Y74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AC74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE74,'travel frequence'!$A$1:$D$4,MATCH(AD74,'travel frequence'!$A$1:$D$1,0),FALSE)*AF74*IF(ISNA(VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":126.97426885358296},{"$f":"IF(VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AH74=\"N\",0,SUM(AJ74,'Other cost'!$B$16,VLOOKUP(AK74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AI74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AM74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO74,'travel frequence'!$A$1:$D$4,MATCH(AN74,'travel frequence'!$A$1:$D$1,0),FALSE)*AP74*IF(ISNA(VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1806.3113730461318},{"$f":"IF(VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AR74=\"N\",0,SUM(AT74,'Other cost'!$B$16,VLOOKUP(AU74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AS74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(AW74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY74,'travel frequence'!$A$1:$D$4,MATCH(AX74,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ74*IF(ISNA(VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BB74=\"N\",0,SUM(BD74,'Other cost'!$B$16,VLOOKUP(BE74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BC74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(BG74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI74,'travel frequence'!$A$1:$D$4,MATCH(BH74,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ74*IF(ISNA(VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.2594775384432},{"$f":"IF(VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BL74=\"N\",0,SUM(BN74,'Other cost'!$B$16,VLOOKUP(BO74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BM74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(BQ74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS74,'travel frequence'!$A$1:$D$4,MATCH(BR74,'travel frequence'!$A$1:$D$1,0),FALSE)*BT74*IF(ISNA(VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2446.0466509999696},{"$f":"IF(VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BV74=\"N\",0,SUM(BX74,'Other cost'!$B$16,VLOOKUP(BY74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BW74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CA74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC74,'travel frequence'!$A$1:$D$4,MATCH(CB74,'travel frequence'!$A$1:$D$1,0),FALSE)*CD74*IF(ISNA(VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719144897435122},{"$f":"IF(VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CF74=\"N\",0,SUM(CH74,'Other cost'!$B$16,VLOOKUP(CI74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CG74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(CK74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM74,'travel frequence'!$A$1:$D$4,MATCH(CL74,'travel frequence'!$A$1:$D$1,0),FALSE)*CN74*IF(ISNA(VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.636545912380726},{"$f":"IF(VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CP74=\"N\",0,SUM(CR74,'Other cost'!$B$16,VLOOKUP(CS74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CQ74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CU74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW74,'travel frequence'!$A$1:$D$4,MATCH(CV74,'travel frequence'!$A$1:$D$1,0),FALSE)*CX74*IF(ISNA(VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ74=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CZ74=\"N\",0,SUM(DB74,'Other cost'!$B$16,VLOOKUP(DC74,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(DA74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A74=0,0,IF(A74=1,M74,IF(A74=2,M74+W74,IF(A74=3,M74+W74+AG74,IF(A74=4,M74+W74+AG74+AQ74,IF(A74=5,M74+W74+AG74+AQ74+BA74,IF(A74=6,M74+W74+AG74+AQ74+BA74+BK74,IF(A74=7,M74+W74+AG74+AQ74+BA74+BK74+BU74,IF(A74=8,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74,IF(A74=9,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74,IF(A74=10,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74+CY74))))))))))))/(1+Variables!$G$12)^2)*(1+Variables!$G$16)","v":4515.1235613058097}]

{"sheet":"Simulation4","index":3,"n_rows":90,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":7},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},{"$f":"RANDBETWEEN(1,50)","v":21},{"$f":"RANDBETWEEN(D3,500)","v":315},{"$f":"RANDBETWEEN(E3,20000)","v":10188},{"$f":"RANDBETWEEN(500000,50000000)","v":17510219},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.0166153451246},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2823.7153246419884},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7806686152809519},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.42179539812089},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.6931468262214},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":312.19463735840628},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":6854.4964848896479}]
[{"$f":"RANDBETWEEN(0,10)","v":10},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},{"$f":"RANDBETWEEN(1,50)","v":47},{"$f":"RANDBETWEEN(D4,500)","v":261},{"$f":"RANDBETWEEN(E4,20000)","v":2673},{"$f":"RANDBETWEEN(500000,50000000)","v":28509693},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2703.3920555599925},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1220424979015053},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":298.01314752696197},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.980611900337},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5360182133863596},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.8336261509867},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.77576677443755526},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":8588.7934859896195}]
[6,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},25,437,6454,33631650,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1367.7221755961796},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":146.6254476410999},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":111.00821088671046},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.8958708885675},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":366.91429898596562},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.110756327085397},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":208.59913684407144},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.8763429232996},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1577.0381479620519},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5206.2885240088617},null,null,null,"Results"]
[0,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},6,60,6961,29423409,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5214.604261312038},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.67882679581078},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5706587004653807},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5163557359987232},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5629011341130008},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31413.649124053976},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9825357765984366},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":789590.79932094738}]
[8,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},7,358,10611,18970482,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":272.98030000934631},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3094449248683446},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4303.7864064347659},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2866568407404309},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.936061000654238},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.8399332163058},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3656.0101667757071},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5020.112262521784},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[5,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},17,287,11111,26361655,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":188.73026597794015},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3086747094811599},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":357.5382703422066},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":74.260722683965497},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4140.5620233935224},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.6920149053517},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":603.87405167982104},null,null,null,"Annual Expenses",755321.95]
[9,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},35,330,611,42221371,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.073691712656949},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":109.77161086476315},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2523.1086676378395},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2781973677341165},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1998.0551523980357},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.4744636526707},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9800538494572972},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.621064956507851},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7458.6212236924239},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":34268.849320947425}]
[6,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},46,479,8320,1767207,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1564.0326977404566},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5395946868382619},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.723433245061052},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.5265671352067},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1975.8131814424357},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21239.950216228419},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2514.6713218358273},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.5265671352067},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.551221695587145},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7215.6827458003718}]
[10,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},50,99,6846,1553959,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.75182116949796},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4191597631370416},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2030.784017797826},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5853616464924478},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1427.1727496377848},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9824126864454561},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.432096589608525},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3809.079162903724}]
[1,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},15,142,9212,18670756,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127092995992685},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.6436011523942},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7461581322647159},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7965961796323722},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":402.84102591084718},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.4492571507392},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.419063949398903},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":1.7560644028676249},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[9,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},2,185,6974,12040635,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":461.81402954457224},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2155.1321378746698},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.865052511498984},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.058115516516},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0821221850223921},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.6914441096591455},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":254.68640909042253},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5290.1903413597565}]
[6,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},16,268,13009,23419148,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1847.3082818799173},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10817.087790721547},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.818805829477249},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9866472097960282},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2254589048696967},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":55.707407683414459},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.20518061154823},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":177.75862409059664},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":13816.312066583963}]
[9,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},7,392,11958,38450717,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4741124972103261},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":443.52512898465505},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8142101739363},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":248.73900475457467},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0720355254348402},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.712455146160345},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5344293084837428},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2168.3485844315942}]
[10,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},28,64,19536,41683213,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2554997658287466},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2353651588355152},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":367.82338623073036},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2606.4582357619779},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3253.3581281180668}]
[1,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},49,384,7397,39528082,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5433709716458},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5394890338744813},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":932.87903822680664},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.308353516147994},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19114.643383556169},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.137587651636041},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.583995634416782},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.798503228611},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":1862.5950281745743}]
[1,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},27,342,8908,11303648,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.8894828337961},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.142975043460533},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.398692597646},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1683.9993774274508},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":638.23833196298165},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1075.1993462988232},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.791979455105881},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[10,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},37,417,2964,45060503,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4136467736080913},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3793984790143075},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1293.9695582608654},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3154.2096188138753},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1365.4587094432363},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1654464099584061},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.054182271611676},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":535.25641924945637},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2234.3869790889325},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":9378.9369951703629}]
[4,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},7,95,1834,19671791,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":199.6559094920128},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.421483816030189},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0956831303585188},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2764.5861129919999},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.30692752987659},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.1635504067556},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":675.78771650915553},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93859405070716051},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.0633419800497},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3328.4771173769809}]
[9,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},14,418,13006,11245917,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263269614281191},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.106332534584599},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.3591597430637},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9039410991709365},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.819129319005123},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2100857849553783},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3084872845299085},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":1158.2117319697775}]
[2,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},6,152,5202,22069363,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.244901786012051},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":182.32262224018265},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38169.975146863297},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2783168762628},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":930.88653510620281},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1026.3024049545886},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85525200412882385},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9848973954937152},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":78.06683980664134},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":294.618501693079}]
[0,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},50,234,13801,49604716,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":401.43924302205141},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":911.64733205534367},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.168610447009689},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3011662682058134},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1399783199373523},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":332.10217125419439},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3612.9796652928831},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3714.643595268657},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.270065901034485},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[9,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},28,241,1806,24256650,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.3135029571356},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5835260876538},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1587.3022890938691},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.4079768945561},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.0683733819096},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.822045373402744},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":8965.5741116231457}]
[4,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},18,165,8251,21011118,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.584839456822198},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34496.783737136248},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6906902269286368},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4297.373418456742},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2006.6852632338225},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33866.883228097569},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8505912192213687},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":481.73289103296406},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":37596.19897350957}]
[4,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},34,59,4997,30732745,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.902806553031887},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":580.42791658143972},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":842.8779852425356},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":500.45668422190982},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7305768167412854},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7544260450327664},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":400.22465906205042},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2445.923240474187},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.424929161243703},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2132.7728276425073}]
[0,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},17,453,14292,16647875,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1759.277514741945},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3481.3216429285053},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6793859770481738},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2714985479226746},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15099.368528437724},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1186.558120638723},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.1368441440932},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8488795464031877},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.038718783045589},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.888288901073416},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[7,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},30,409,8721,5331173,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.482152180465128},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.271074637021353},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1011.5295330662988},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.9434313237934},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89598350080277323},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.189936136855113},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":975.06897780696465},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":136.87043958263166},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":4552.9925058156095}]
[5,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},38,310,18416,15305277,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2182.5385344839515},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":108.38883187435418},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.759034934956503},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3098357619008212},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3838.7711288833762},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.2550283993057},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.956251151493673},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2535.6853189655076}]
[9,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},38,456,7266,15471887,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7190.8313308149909},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3963793528604411},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0960461017239611},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36353.647283564671},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1267.6272807027742},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1246.2640684779165},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.2447587057208824},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2545220430477},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":51564.820103572078}]
[3,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},19,423,16146,18346356,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.575140760832937},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.838120392281045},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":177.75612700528882},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.1472653362889},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0071194994106811},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.523981196192487},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2926.4290069808812},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6118.3624531034711},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":479.6955137272268},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":263.69603133985464}]
[1,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},27,100,18065,12619049,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.457684680973628},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.3498030964352},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2004699384427},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8113967875057124},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":233.53931738683733},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7630847039871238},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1396068503984},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3963208549117343},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":53.854020397904478}]
[0,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},18,436,16426,8267110,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2581804509141095},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.7981952066239},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1152.1470615704613},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9733308266758662},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":60.927974432093848},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2007.0391577630917},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.671714260697769},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098165410969319},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.78049962400138018},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[7,34,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},37,191,11439,37566777,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K36,'travel frequence'!$A$1:$D$4,MATCH(J36,'travel frequence'!$A$1:$D$1,0),FALSE)*L36*IF(ISNA(VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3440.8641864874476},{"$f":"IF(VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(N36=\"N\",0,SUM(P36,'Other cost'!$B$16,VLOOKUP(Q36,'Other cost'!$A$9:$B$13,2,FALSE),IF(O36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(O36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U36,'travel frequence'!$A$1:$D$4,MATCH(T36,'travel frequence'!$A$1:$D$1,0),FALSE)*V36*IF(ISNA(VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.645173576945542},{"$f":"IF(VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(X36=\"N\",0,SUM(Z36,'Other cost'!$B$16,VLOOKUP(AA36,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(Y36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE36,'travel frequence'!$A$1:$D$4,MATCH(AD36,'travel frequence'!$A$1:$D$1,0),FALSE)*AF36*IF(ISNA(VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AH36=\"N\",0,SUM(AJ36,'Other cost'!$B$16,VLOOKUP(AK36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AI36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO36,'travel frequence'!$A$1:$D$4,MATCH(AN36,'travel frequence'!$A$1:$D$1,0),FALSE)*AP36*IF(ISNA(VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7634452039706456},{"$f":"IF(VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AR36=\"N\",0,SUM(AT36,'Other cost'!$B$16,VLOOKUP(AU36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AS36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY36,'travel frequence'!$A$1:$D$4,MATCH(AX36,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ36*IF(ISNA(VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1156.8828874267019},{"$f":"IF(VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BB36=\"N\",0,SUM(BD36,'Other cost'!$B$16,VLOOKUP(BE36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BC36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI36,'travel frequence'!$A$1:$D$4,MATCH(BH36,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ36*IF(ISNA(VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":389.30920509972265},{"$f":"IF(VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BL36=\"N\",0,SUM(BN36,'Other cost'!$B$16,VLOOKUP(BO36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BM36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS36,'travel frequence'!$A$1:$D$4,MATCH(BR36,'travel frequence'!$A$1:$D$1,0),FALSE)*BT36*IF(ISNA(VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BV36=\"N\",0,SUM(BX36,'Other cost'!$B$16,VLOOKUP(BY36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BW36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC36,'travel frequence'!$A$1:$D$4,MATCH(CB36,'travel frequence'!$A$1:$D$1,0),FALSE)*CD36*IF(ISNA(VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":170.91417576318119},{"$f":"IF(VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CF36=\"N\",0,SUM(CH36,'Other cost'!$B$16,VLOOKUP(CI36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CG36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM36,'travel frequence'!$A$1:$D$4,MATCH(CL36,'travel frequence'!$A$1:$D$1,0),FALSE)*CN36*IF(ISNA(VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":562.00203496639654},{"$f":"IF(VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CP36=\"N\",0,SUM(CR36,'Other cost'!$B$16,VLOOKUP(CS36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CQ36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW36,'travel frequence'!$A$1:$D$4,MATCH(CV36,'travel frequence'!$A$1:$D$1,0),FALSE)*CX36*IF(ISNA(VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CZ36=\"N\",0,SUM(DB36,'Other cost'!$B$16,VLOOKUP(DC36,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(DA36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A36=0,0,IF(A36=1,M36,IF(A36=2,M36+W36,IF(A36=3,M36+W36+AG36,IF(A36=4,M36+W36+AG36+AQ36,IF(A36=5,M36+W36+AG36+AQ36+BA36,IF(A36=6,M36+W36+AG36+AQ36+BA36+BK36,IF(A36=7,M36+W36+AG36+AQ36+BA36+BK36+BU36,IF(A36=8,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36,IF(A36=9,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36,IF(A36=10,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36+CY36))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5446.0493725631741}]
[5,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},45,58,5442,33073486,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":126.38155852661444},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.7864793807016},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.6594643034482344},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.347103665587497},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.904899454272694},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.390565512068811},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098020492610646},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":984.01897975802444},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3709.6633006514735}]
[1,37,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},28,434,11671,45641392,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K39,'travel frequence'!$A$1:$D$4,MATCH(J39,'travel frequence'!$A$1:$D$1,0),FALSE)*L39*IF(ISNA(VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2133454662962926},{"$f":"IF(VLOOKUP(I39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(N39=\"N\",0,SUM(P39,'Other cost'!$B$16,VLOOKUP(Q39,'Other cost'!$A$9:$B$13,2,FALSE),IF(O39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(O39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U39,'travel frequence'!$A$1:$D$4,MATCH(T39,'travel frequence'!$A$1:$D$1,0),FALSE)*V39*IF(ISNA(VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(X39=\"N\",0,SUM(Z39,'Other cost'!$B$16,VLOOKUP(AA39,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(Y39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE39,'travel frequence'!$A$1:$D$4,MATCH(AD39,'travel frequence'!$A$1:$D$1,0),FALSE)*AF39*IF(ISNA(VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9325068247916648},{"$f":"IF(VLOOKUP(AC39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AH39=\"N\",0,SUM(AJ39,'Other cost'!$B$16,VLOOKUP(AK39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AI39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO39,'travel frequence'!$A$1:$D$4,MATCH(AN39,'travel frequence'!$A$1:$D$1,0),FALSE)*AP39*IF(ISNA(VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7505851924322844},{"$f":"IF(VLOOKUP(AM39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(AR39=\"N\",0,SUM(AT39,'Other cost'!$B$16,VLOOKUP(AU39,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(AS39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY39,'travel frequence'!$A$1:$D$4,MATCH(AX39,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ39*IF(ISNA(VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3650.7325816766147},{"$f":"IF(VLOOKUP(AW39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BB39=\"N\",0,SUM(BD39,'Other cost'!$B$16,VLOOKUP(BE39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BC39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI39,'travel frequence'!$A$1:$D$4,MATCH(BH39,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ39*IF(ISNA(VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6593516467720999},{"$f":"IF(VLOOKUP(BG39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BL39=\"N\",0,SUM(BN39,'Other cost'!$B$16,VLOOKUP(BO39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BM39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS39,'travel frequence'!$A$1:$D$4,MATCH(BR39,'travel frequence'!$A$1:$D$1,0),FALSE)*BT39*IF(ISNA(VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2809.9575072708308},{"$f":"IF(VLOOKUP(BQ39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(BV39=\"N\",0,SUM(BX39,'Other cost'!$B$16,VLOOKUP(BY39,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(BW39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC39,'travel frequence'!$A$1:$D$4,MATCH(CB39,'travel frequence'!$A$1:$D$1,0),FALSE)*CD39*IF(ISNA(VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7020966037615697},{"$f":"IF(VLOOKUP(CA39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CF39=\"N\",0,SUM(CH39,'Other cost'!$B$16,VLOOKUP(CI39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CG39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM39,'travel frequence'!$A$1:$D$4,MATCH(CL39,'travel frequence'!$A$1:$D$1,0),FALSE)*CN39*IF(ISNA(VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":169.76535042781677},{"$f":"IF(VLOOKUP(CK39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CP39=\"N\",0,SUM(CR39,'Other cost'!$B$16,VLOOKUP(CS39,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(CQ39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU39,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR38,IF(ISNA(VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU39,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW39,'travel frequence'!$A$1:$D$4,MATCH(CV39,'travel frequence'!$A$1:$D$1,0),FALSE)*CX39*IF(ISNA(VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX39,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.090158070076956},{"$f":"IF(VLOOKUP(CU39,'Industry Type P'!$A$1:$S$102,MATCH($C39,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ39=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H39,IF(CZ39=\"N\",0,SUM(DB39,'Other cost'!$B$16,VLOOKUP(DC39,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA39>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE),HLOOKUP(DA39,'Salary in Industry'!$N$1:$AQ$1001,$B39+1,FALSE)),IF(ISNA(VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU39,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A39=0,0,IF(A39=1,M39,IF(A39=2,M39+W39,IF(A39=3,M39+W39+AG39,IF(A39=4,M39+W39+AG39+AQ39,IF(A39=5,M39+W39+AG39+AQ39+BA39,IF(A39=6,M39+W39+AG39+AQ39+BA39+BK39,IF(A39=7,M39+W39+AG39+AQ39+BA39+BK39+BU39,IF(A39=8,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39,IF(A39=9,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39,IF(A39=10,M39+W39+AG39+AQ39+BA39+BK39+BU39+CE39+CO39+CY39))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5.6767641852682917}]
[10,38,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},28,176,8415,49523544,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K40,'travel frequence'!$A$1:$D$4,MATCH(J40,'travel frequence'!$A$1:$D$1,0),FALSE)*L40*IF(ISNA(VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":118.70482387634468},{"$f":"IF(VLOOKUP(I40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(N40=\"N\",0,SUM(P40,'Other cost'!$B$16,VLOOKUP(Q40,'Other cost'!$A$9:$B$13,2,FALSE),IF(O40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(O40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U40,'travel frequence'!$A$1:$D$4,MATCH(T40,'travel frequence'!$A$1:$D$1,0),FALSE)*V40*IF(ISNA(VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9096071414215601},{"$f":"IF(VLOOKUP(S40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(X40=\"N\",0,SUM(Z40,'Other cost'!$B$16,VLOOKUP(AA40,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(Y40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE40,'travel frequence'!$A$1:$D$4,MATCH(AD40,'travel frequence'!$A$1:$D$1,0),FALSE)*AF40*IF(ISNA(VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.215502547636536},{"$f":"IF(VLOOKUP(AC40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AH40=\"N\",0,SUM(AJ40,'Other cost'!$B$16,VLOOKUP(AK40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AI40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO40,'travel frequence'!$A$1:$D$4,MATCH(AN40,'travel frequence'!$A$1:$D$1,0),FALSE)*AP40*IF(ISNA(VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32296.710490530713},{"$f":"IF(VLOOKUP(AM40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(AR40=\"N\",0,SUM(AT40,'Other cost'!$B$16,VLOOKUP(AU40,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(AS40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY40,'travel frequence'!$A$1:$D$4,MATCH(AX40,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ40*IF(ISNA(VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.718605244820864},{"$f":"IF(VLOOKUP(AW40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BB40=\"N\",0,SUM(BD40,'Other cost'!$B$16,VLOOKUP(BE40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BC40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI40,'travel frequence'!$A$1:$D$4,MATCH(BH40,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ40*IF(ISNA(VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4257.5621770080788},{"$f":"IF(VLOOKUP(BG40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BL40=\"N\",0,SUM(BN40,'Other cost'!$B$16,VLOOKUP(BO40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BM40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS40,'travel frequence'!$A$1:$D$4,MATCH(BR40,'travel frequence'!$A$1:$D$1,0),FALSE)*BT40*IF(ISNA(VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":331.75809171491528},{"$f":"IF(VLOOKUP(BQ40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(BV40=\"N\",0,SUM(BX40,'Other cost'!$B$16,VLOOKUP(BY40,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(BW40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC40,'travel frequence'!$A$1:$D$4,MATCH(CB40,'travel frequence'!$A$1:$D$1,0),FALSE)*CD40*IF(ISNA(VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005678555637159},{"$f":"IF(VLOOKUP(CA40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CF40=\"N\",0,SUM(CH40,'Other cost'!$B$16,VLOOKUP(CI40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CG40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM40,'travel frequence'!$A$1:$D$4,MATCH(CL40,'travel frequence'!$A$1:$D$1,0),FALSE)*CN40*IF(ISNA(VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3085884319560943},{"$f":"IF(VLOOKUP(CK40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CP40=\"N\",0,SUM(CR40,'Other cost'!$B$16,VLOOKUP(CS40,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(CQ40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU40,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR39,IF(ISNA(VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU40,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW40,'travel frequence'!$A$1:$D$4,MATCH(CV40,'travel frequence'!$A$1:$D$1,0),FALSE)*CX40*IF(ISNA(VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX40,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":193.75864660906987},{"$f":"IF(VLOOKUP(CU40,'Industry Type P'!$A$1:$S$102,MATCH($C40,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ40=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H40,IF(CZ40=\"N\",0,SUM(DB40,'Other cost'!$B$16,VLOOKUP(DC40,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA40>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE),HLOOKUP(DA40,'Salary in Industry'!$N$1:$AQ$1001,$B40+1,FALSE)),IF(ISNA(VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU40,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A40=0,0,IF(A40=1,M40,IF(A40=2,M40+W40,IF(A40=3,M40+W40+AG40,IF(A40=4,M40+W40+AG40+AQ40,IF(A40=5,M40+W40+AG40+AQ40+BA40,IF(A40=6,M40+W40+AG40+AQ40+BA40+BK40,IF(A40=7,M40+W40+AG40+AQ40+BA40+BK40+BU40,IF(A40=8,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40,IF(A40=9,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40,IF(A40=10,M40+W40+AG40+AQ40+BA40+BK40+BU40+CE40+CO40+CY40))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":40573.104425818921}]
[10,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},16,59,8273,15042122,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.00065401072758},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9098400010754459},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":615.79980016938293},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240057145673786},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4681.8709690297392},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1920457165390292},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.68540026617279},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3165.1085722991706},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7280542883900978},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":10346.134966947704}]
[7,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},8,211,4914,11102122,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240032143101743},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3853.775537726463},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.561468863745322},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0594160986534726},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.021138900143824},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.526364334145},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.426665765356201},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9362505177401417},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":6434.4563532529091}]
[5,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},15,164,2332,33201831,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2117.9935801694178},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.738119231388203},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":87.551291875135092},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.4374623832123},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":79.592083522850089},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2410.0236015367614}]
[3,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},14,51,8767,26669718,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2234047679017},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":55498.644621033389},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3686.1930102169317},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.316996430110519},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":416.12886695989459},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22299.192284028355},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4655.6901455700126},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":562.84365906530559},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4131416761267888},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":66318.963787464789}]
[10,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},33,115,6208,19521758,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.493109843775212},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.227365098909502},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263682485117386},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1481.8102705519166},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9118051613220333},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3891.0903130405527},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.080996431119019},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1533701625224708},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1759.3685865183359},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7907.9603765427973}]
[9,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},4,308,15009,17979496,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.591250455985485},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4389.6717046583208},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1180.119711063169},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2128231294110829},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5852617189513429},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3992.2733950320558},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263421404620372},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0173422620581682},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":391.75385238537956},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":10885.08516269456}]
[6,50,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},32,178,316,9479591,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K52,'travel frequence'!$A$1:$D$4,MATCH(J52,'travel frequence'!$A$1:$D$1,0),FALSE)*L52*IF(ISNA(VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7668954146966414},{"$f":"IF(VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(N52=\"N\",0,SUM(P52,'Other cost'!$B$16,VLOOKUP(Q52,'Other cost'!$A$9:$B$13,2,FALSE),IF(O52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(O52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U52,'travel frequence'!$A$1:$D$4,MATCH(T52,'travel frequence'!$A$1:$D$1,0),FALSE)*V52*IF(ISNA(VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.827731276448155},{"$f":"IF(VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(X52=\"N\",0,SUM(Z52,'Other cost'!$B$16,VLOOKUP(AA52,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(Y52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE52,'travel frequence'!$A$1:$D$4,MATCH(AD52,'travel frequence'!$A$1:$D$1,0),FALSE)*AF52*IF(ISNA(VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9731243042035773},{"$f":"IF(VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AH52=\"N\",0,SUM(AJ52,'Other cost'!$B$16,VLOOKUP(AK52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AI52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO52,'travel frequence'!$A$1:$D$4,MATCH(AN52,'travel frequence'!$A$1:$D$1,0),FALSE)*AP52*IF(ISNA(VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7804927271792579},{"$f":"IF(VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AR52=\"N\",0,SUM(AT52,'Other cost'!$B$16,VLOOKUP(AU52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AS52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY52,'travel frequence'!$A$1:$D$4,MATCH(AX52,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ52*IF(ISNA(VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.64613728097947},{"$f":"IF(VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BB52=\"N\",0,SUM(BD52,'Other cost'!$B$16,VLOOKUP(BE52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BC52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI52,'travel frequence'!$A$1:$D$4,MATCH(BH52,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ52*IF(ISNA(VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.1354995828181},{"$f":"IF(VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BL52=\"N\",0,SUM(BN52,'Other cost'!$B$16,VLOOKUP(BO52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BM52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS52,'travel frequence'!$A$1:$D$4,MATCH(BR52,'travel frequence'!$A$1:$D$1,0),FALSE)*BT52*IF(ISNA(VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.962791889681704},{"$f":"IF(VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BV52=\"N\",0,SUM(BX52,'Other cost'!$B$16,VLOOKUP(BY52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BW52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC52,'travel frequence'!$A$1:$D$4,MATCH(CB52,'travel frequence'!$A$1:$D$1,0),FALSE)*CD52*IF(ISNA(VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5498330088585},{"$f":"IF(VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CF52=\"N\",0,SUM(CH52,'Other cost'!$B$16,VLOOKUP(CI52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CG52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM52,'travel frequence'!$A$1:$D$4,MATCH(CL52,'travel frequence'!$A$1:$D$1,0),FALSE)*CN52*IF(ISNA(VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.4798432281526832},{"$f":"IF(VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CP52=\"N\",0,SUM(CR52,'Other cost'!$B$16,VLOOKUP(CS52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CQ52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW52,'travel frequence'!$A$1:$D$4,MATCH(CV52,'travel frequence'!$A$1:$D$1,0),FALSE)*CX52*IF(ISNA(VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3091555548750651},{"$f":"IF(VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CZ52=\"N\",0,SUM(DB52,'Other cost'!$B$16,VLOOKUP(DC52,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(DA52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A52=0,0,IF(A52=1,M52,IF(A52=2,M52+W52,IF(A52=3,M52+W52+AG52,IF(A52=4,M52+W52+AG52+AQ52,IF(A52=5,M52+W52+AG52+AQ52+BA52,IF(A52=6,M52+W52+AG52+AQ52+BA52+BK52,IF(A52=7,M52+W52+AG52+AQ52+BA52+BK52+BU52,IF(A52=8,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52,IF(A52=9,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52,IF(A52=10,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52+CY52))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3133.9692971220379}]
[9,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},44,293,12188,8637331,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17590.716381497739},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.271683150123593},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.843355358557844},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.03581590263272},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.4758465790405},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4300287014057078},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30690.926878273094},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2155344246714019},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9866066432997931},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3622442001647901},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":55348.215425340291}]
[1,54,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},47,200,4841,36495288,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K56,'travel frequence'!$A$1:$D$4,MATCH(J56,'travel frequence'!$A$1:$D$1,0),FALSE)*L56*IF(ISNA(VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(N56=\"N\",0,SUM(P56,'Other cost'!$B$16,VLOOKUP(Q56,'Other cost'!$A$9:$B$13,2,FALSE),IF(O56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(O56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U56,'travel frequence'!$A$1:$D$4,MATCH(T56,'travel frequence'!$A$1:$D$1,0),FALSE)*V56*IF(ISNA(VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(X56=\"N\",0,SUM(Z56,'Other cost'!$B$16,VLOOKUP(AA56,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(Y56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE56,'travel frequence'!$A$1:$D$4,MATCH(AD56,'travel frequence'!$A$1:$D$1,0),FALSE)*AF56*IF(ISNA(VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2254051510962043},{"$f":"IF(VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AH56=\"N\",0,SUM(AJ56,'Other cost'!$B$16,VLOOKUP(AK56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AI56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO56,'travel frequence'!$A$1:$D$4,MATCH(AN56,'travel frequence'!$A$1:$D$1,0),FALSE)*AP56*IF(ISNA(VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AR56=\"N\",0,SUM(AT56,'Other cost'!$B$16,VLOOKUP(AU56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AS56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY56,'travel frequence'!$A$1:$D$4,MATCH(AX56,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ56*IF(ISNA(VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7232548404647332},{"$f":"IF(VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BB56=\"N\",0,SUM(BD56,'Other cost'!$B$16,VLOOKUP(BE56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BC56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI56,'travel frequence'!$A$1:$D$4,MATCH(BH56,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ56*IF(ISNA(VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BL56=\"N\",0,SUM(BN56,'Other cost'!$B$16,VLOOKUP(BO56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BM56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS56,'travel frequence'!$A$1:$D$4,MATCH(BR56,'travel frequence'!$A$1:$D$1,0),FALSE)*BT56*IF(ISNA(VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.07971892158869},{"$f":"IF(VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BV56=\"N\",0,SUM(BX56,'Other cost'!$B$16,VLOOKUP(BY56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BW56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC56,'travel frequence'!$A$1:$D$4,MATCH(CB56,'travel frequence'!$A$1:$D$1,0),FALSE)*CD56*IF(ISNA(VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.75013200100971},{"$f":"IF(VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CF56=\"N\",0,SUM(CH56,'Other cost'!$B$16,VLOOKUP(CI56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CG56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM56,'travel frequence'!$A$1:$D$4,MATCH(CL56,'travel frequence'!$A$1:$D$1,0),FALSE)*CN56*IF(ISNA(VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CP56=\"N\",0,SUM(CR56,'Other cost'!$B$16,VLOOKUP(CS56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CQ56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW56,'travel frequence'!$A$1:$D$4,MATCH(CV56,'travel frequence'!$A$1:$D$1,0),FALSE)*CX56*IF(ISNA(VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CZ56=\"N\",0,SUM(DB56,'Other cost'!$B$16,VLOOKUP(DC56,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(DA56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A56=0,0,IF(A56=1,M56,IF(A56=2,M56+W56,IF(A56=3,M56+W56+AG56,IF(A56=4,M56+W56+AG56+AQ56,IF(A56=5,M56+W56+AG56+AQ56+BA56,IF(A56=6,M56+W56+AG56+AQ56+BA56+BK56,IF(A56=7,M56+W56+AG56+AQ56+BA56+BK56+BU56,IF(A56=8,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56,IF(A56=9,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56,IF(A56=10,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56+CY56))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[0,55,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},37,247,3713,16402140,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K57,'travel frequence'!$A$1:$D$4,MATCH(J57,'travel frequence'!$A$1:$D$1,0),FALSE)*L57*IF(ISNA(VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2564824324896486},{"$f":"IF(VLOOKUP(I57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(N57=\"N\",0,SUM(P57,'Other cost'!$B$16,VLOOKUP(Q57,'Other cost'!$A$9:$B$13,2,FALSE),IF(O57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(O57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U57,'travel frequence'!$A$1:$D$4,MATCH(T57,'travel frequence'!$A$1:$D$1,0),FALSE)*V57*IF(ISNA(VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15357.601749557951},{"$f":"IF(VLOOKUP(S57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(X57=\"N\",0,SUM(Z57,'Other cost'!$B$16,VLOOKUP(AA57,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(Y57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE57,'travel frequence'!$A$1:$D$4,MATCH(AD57,'travel frequence'!$A$1:$D$1,0),FALSE)*AF57*IF(ISNA(VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":153.94760016640657},{"$f":"IF(VLOOKUP(AC57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AH57=\"N\",0,SUM(AJ57,'Other cost'!$B$16,VLOOKUP(AK57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AI57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO57,'travel frequence'!$A$1:$D$4,MATCH(AN57,'travel frequence'!$A$1:$D$1,0),FALSE)*AP57*IF(ISNA(VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.7399577927995},{"$f":"IF(VLOOKUP(AM57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(AR57=\"N\",0,SUM(AT57,'Other cost'!$B$16,VLOOKUP(AU57,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(AS57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY57,'travel frequence'!$A$1:$D$4,MATCH(AX57,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ57*IF(ISNA(VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7757064155144},{"$f":"IF(VLOOKUP(AW57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BB57=\"N\",0,SUM(BD57,'Other cost'!$B$16,VLOOKUP(BE57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BC57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI57,'travel frequence'!$A$1:$D$4,MATCH(BH57,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ57*IF(ISNA(VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BL57=\"N\",0,SUM(BN57,'Other cost'!$B$16,VLOOKUP(BO57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BM57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS57,'travel frequence'!$A$1:$D$4,MATCH(BR57,'travel frequence'!$A$1:$D$1,0),FALSE)*BT57*IF(ISNA(VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2617.1092028289117},{"$f":"IF(VLOOKUP(BQ57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(BV57=\"N\",0,SUM(BX57,'Other cost'!$B$16,VLOOKUP(BY57,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(BW57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC57,'travel frequence'!$A$1:$D$4,MATCH(CB57,'travel frequence'!$A$1:$D$1,0),FALSE)*CD57*IF(ISNA(VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":405.62987492346286},{"$f":"IF(VLOOKUP(CA57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CF57=\"N\",0,SUM(CH57,'Other cost'!$B$16,VLOOKUP(CI57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CG57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM57,'travel frequence'!$A$1:$D$4,MATCH(CL57,'travel frequence'!$A$1:$D$1,0),FALSE)*CN57*IF(ISNA(VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.703915716135457},{"$f":"IF(VLOOKUP(CK57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CP57=\"N\",0,SUM(CR57,'Other cost'!$B$16,VLOOKUP(CS57,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(CQ57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU57,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR56,IF(ISNA(VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU57,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW57,'travel frequence'!$A$1:$D$4,MATCH(CV57,'travel frequence'!$A$1:$D$1,0),FALSE)*CX57*IF(ISNA(VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX57,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2168.2990034019804},{"$f":"IF(VLOOKUP(CU57,'Industry Type P'!$A$1:$S$102,MATCH($C57,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ57=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H57,IF(CZ57=\"N\",0,SUM(DB57,'Other cost'!$B$16,VLOOKUP(DC57,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA57>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE),HLOOKUP(DA57,'Salary in Industry'!$N$1:$AQ$1001,$B57+1,FALSE)),IF(ISNA(VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU57,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A57=0,0,IF(A57=1,M57,IF(A57=2,M57+W57,IF(A57=3,M57+W57+AG57,IF(A57=4,M57+W57+AG57+AQ57,IF(A57=5,M57+W57+AG57+AQ57+BA57,IF(A57=6,M57+W57+AG57+AQ57+BA57+BK57,IF(A57=7,M57+W57+AG57+AQ57+BA57+BK57+BU57,IF(A57=8,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57,IF(A57=9,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57,IF(A57=10,M57+W57+AG57+AQ57+BA57+BK57+BU57+CE57+CO57+CY57))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[6,57,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},28,138,18013,45162400,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K59,'travel frequence'!$A$1:$D$4,MATCH(J59,'travel frequence'!$A$1:$D$1,0),FALSE)*L59*IF(ISNA(VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":74.994306023241847},{"$f":"IF(VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(N59=\"N\",0,SUM(P59,'Other cost'!$B$16,VLOOKUP(Q59,'Other cost'!$A$9:$B$13,2,FALSE),IF(O59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(O59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U59,'travel frequence'!$A$1:$D$4,MATCH(T59,'travel frequence'!$A$1:$D$1,0),FALSE)*V59*IF(ISNA(VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9786385481921},{"$f":"IF(VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(X59=\"N\",0,SUM(Z59,'Other cost'!$B$16,VLOOKUP(AA59,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(Y59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE59,'travel frequence'!$A$1:$D$4,MATCH(AD59,'travel frequence'!$A$1:$D$1,0),FALSE)*AF59*IF(ISNA(VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3192.9801195949603},{"$f":"IF(VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AH59=\"N\",0,SUM(AJ59,'Other cost'!$B$16,VLOOKUP(AK59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AI59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO59,'travel frequence'!$A$1:$D$4,MATCH(AN59,'travel frequence'!$A$1:$D$1,0),FALSE)*AP59*IF(ISNA(VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AR59=\"N\",0,SUM(AT59,'Other cost'!$B$16,VLOOKUP(AU59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AS59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY59,'travel frequence'!$A$1:$D$4,MATCH(AX59,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ59*IF(ISNA(VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7700939674687},{"$f":"IF(VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BB59=\"N\",0,SUM(BD59,'Other cost'!$B$16,VLOOKUP(BE59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BC59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI59,'travel frequence'!$A$1:$D$4,MATCH(BH59,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ59*IF(ISNA(VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":691.19176058287405},{"$f":"IF(VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BL59=\"N\",0,SUM(BN59,'Other cost'!$B$16,VLOOKUP(BO59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BM59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS59,'travel frequence'!$A$1:$D$4,MATCH(BR59,'travel frequence'!$A$1:$D$1,0),FALSE)*BT59*IF(ISNA(VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.87961298667926},{"$f":"IF(VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BV59=\"N\",0,SUM(BX59,'Other cost'!$B$16,VLOOKUP(BY59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BW59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC59,'travel frequence'!$A$1:$D$4,MATCH(CB59,'travel frequence'!$A$1:$D$1,0),FALSE)*CD59*IF(ISNA(VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5214.5484229259373},{"$f":"IF(VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CF59=\"N\",0,SUM(CH59,'Other cost'!$B$16,VLOOKUP(CI59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CG59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM59,'travel frequence'!$A$1:$D$4,MATCH(CL59,'travel frequence'!$A$1:$D$1,0),FALSE)*CN59*IF(ISNA(VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CP59=\"N\",0,SUM(CR59,'Other cost'!$B$16,VLOOKUP(CS59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CQ59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW59,'travel frequence'!$A$1:$D$4,MATCH(CV59,'travel frequence'!$A$1:$D$1,0),FALSE)*CX59*IF(ISNA(VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":190.46172958283648},{"$f":"IF(VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CZ59=\"N\",0,SUM(DB59,'Other cost'!$B$16,VLOOKUP(DC59,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(DA59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A59=0,0,IF(A59=1,M59,IF(A59=2,M59+W59,IF(A59=3,M59+W59+AG59,IF(A59=4,M59+W59+AG59+AQ59,IF(A59=5,M59+W59+AG59+AQ59+BA59,IF(A59=6,M59+W59+AG59+AQ59+BA59+BK59,IF(A59=7,M59+W59+AG59+AQ59+BA59+BK59+BU59,IF(A59=8,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59,IF(A59=9,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59,IF(A59=10,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59+CY59))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":8994.1457912333808}]
[6,58,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},45,284,12577,39868459,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K60,'travel frequence'!$A$1:$D$4,MATCH(J60,'travel frequence'!$A$1:$D$1,0),FALSE)*L60*IF(ISNA(VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4815.6518849206986},{"$f":"IF(VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(N60=\"N\",0,SUM(P60,'Other cost'!$B$16,VLOOKUP(Q60,'Other cost'!$A$9:$B$13,2,FALSE),IF(O60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(O60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U60,'travel frequence'!$A$1:$D$4,MATCH(T60,'travel frequence'!$A$1:$D$1,0),FALSE)*V60*IF(ISNA(VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.955178916188544},{"$f":"IF(VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(X60=\"N\",0,SUM(Z60,'Other cost'!$B$16,VLOOKUP(AA60,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(Y60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE60,'travel frequence'!$A$1:$D$4,MATCH(AD60,'travel frequence'!$A$1:$D$1,0),FALSE)*AF60*IF(ISNA(VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6768804751808233},{"$f":"IF(VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AH60=\"N\",0,SUM(AJ60,'Other cost'!$B$16,VLOOKUP(AK60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AI60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO60,'travel frequence'!$A$1:$D$4,MATCH(AN60,'travel frequence'!$A$1:$D$1,0),FALSE)*AP60*IF(ISNA(VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.36566856517226},{"$f":"IF(VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AR60=\"N\",0,SUM(AT60,'Other cost'!$B$16,VLOOKUP(AU60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AS60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY60,'travel frequence'!$A$1:$D$4,MATCH(AX60,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ60*IF(ISNA(VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":108.53688575550649},{"$f":"IF(VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BB60=\"N\",0,SUM(BD60,'Other cost'!$B$16,VLOOKUP(BE60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BC60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI60,'travel frequence'!$A$1:$D$4,MATCH(BH60,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ60*IF(ISNA(VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.600304281200598},{"$f":"IF(VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BL60=\"N\",0,SUM(BN60,'Other cost'!$B$16,VLOOKUP(BO60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BM60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS60,'travel frequence'!$A$1:$D$4,MATCH(BR60,'travel frequence'!$A$1:$D$1,0),FALSE)*BT60*IF(ISNA(VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1536678077912477},{"$f":"IF(VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BV60=\"N\",0,SUM(BX60,'Other cost'!$B$16,VLOOKUP(BY60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BW60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC60,'travel frequence'!$A$1:$D$4,MATCH(CB60,'travel frequence'!$A$1:$D$1,0),FALSE)*CD60*IF(ISNA(VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.116738678598132},{"$f":"IF(VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CF60=\"N\",0,SUM(CH60,'Other cost'!$B$16,VLOOKUP(CI60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CG60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM60,'travel frequence'!$A$1:$D$4,MATCH(CL60,'travel frequence'!$A$1:$D$1,0),FALSE)*CN60*IF(ISNA(VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CP60=\"N\",0,SUM(CR60,'Other cost'!$B$16,VLOOKUP(CS60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CQ60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW60,'travel frequence'!$A$1:$D$4,MATCH(CV60,'travel frequence'!$A$1:$D$1,0),FALSE)*CX60*IF(ISNA(VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.5839519934309},{"$f":"IF(VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CZ60=\"N\",0,SUM(DB60,'Other cost'!$B$16,VLOOKUP(DC60,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(DA60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A60=0,0,IF(A60=1,M60,IF(A60=2,M60+W60,IF(A60=3,M60+W60+AG60,IF(A60=4,M60+W60+AG60+AQ60,IF(A60=5,M60+W60+AG60+AQ60+BA60,IF(A60=6,M60+W60+AG60+AQ60+BA60+BK60,IF(A60=7,M60+W60+AG60+AQ60+BA60+BK60+BU60,IF(A60=8,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60,IF(A60=9,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60,IF(A60=10,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60+CY60))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5671.8002984150444}]
[1,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},23,219,9503,40957270,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.461030752246824},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6610018133847},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2716525045334608},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7367210928873287},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6615.0790207445289},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.213834078811635},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3232.7517909731569},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0718297981388383},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":5.9464664272531893}]
[3,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},7,195,3829,29937935,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5395099761858091},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5296684858918859},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.540191460706585},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2370598571148541},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4656.0092407316906},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.868703321408958},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2192894121366287},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":517.14805401590479},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2929150943460854},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":10.46355500001232}]
[10,64,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},28,473,7511,7649834,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K66,'travel frequence'!$A$1:$D$4,MATCH(J66,'travel frequence'!$A$1:$D$1,0),FALSE)*L66*IF(ISNA(VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.7150543789185},{"$f":"IF(VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(N66=\"N\",0,SUM(P66,'Other cost'!$B$16,VLOOKUP(Q66,'Other cost'!$A$9:$B$13,2,FALSE),IF(O66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(O66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U66,'travel frequence'!$A$1:$D$4,MATCH(T66,'travel frequence'!$A$1:$D$1,0),FALSE)*V66*IF(ISNA(VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5160725815683778},{"$f":"IF(VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(X66=\"N\",0,SUM(Z66,'Other cost'!$B$16,VLOOKUP(AA66,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(Y66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE66,'travel frequence'!$A$1:$D$4,MATCH(AD66,'travel frequence'!$A$1:$D$1,0),FALSE)*AF66*IF(ISNA(VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":422.1781907378645},{"$f":"IF(VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AH66=\"N\",0,SUM(AJ66,'Other cost'!$B$16,VLOOKUP(AK66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AI66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO66,'travel frequence'!$A$1:$D$4,MATCH(AN66,'travel frequence'!$A$1:$D$1,0),FALSE)*AP66*IF(ISNA(VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AR66=\"N\",0,SUM(AT66,'Other cost'!$B$16,VLOOKUP(AU66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AS66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY66,'travel frequence'!$A$1:$D$4,MATCH(AX66,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ66*IF(ISNA(VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.716963596220367},{"$f":"IF(VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BB66=\"N\",0,SUM(BD66,'Other cost'!$B$16,VLOOKUP(BE66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BC66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI66,'travel frequence'!$A$1:$D$4,MATCH(BH66,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ66*IF(ISNA(VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5267876359472945},{"$f":"IF(VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BL66=\"N\",0,SUM(BN66,'Other cost'!$B$16,VLOOKUP(BO66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BM66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS66,'travel frequence'!$A$1:$D$4,MATCH(BR66,'travel frequence'!$A$1:$D$1,0),FALSE)*BT66*IF(ISNA(VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.86691601455766},{"$f":"IF(VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BV66=\"N\",0,SUM(BX66,'Other cost'!$B$16,VLOOKUP(BY66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BW66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC66,'travel frequence'!$A$1:$D$4,MATCH(CB66,'travel frequence'!$A$1:$D$1,0),FALSE)*CD66*IF(ISNA(VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CF66=\"N\",0,SUM(CH66,'Other cost'!$B$16,VLOOKUP(CI66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CG66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM66,'travel frequence'!$A$1:$D$4,MATCH(CL66,'travel frequence'!$A$1:$D$1,0),FALSE)*CN66*IF(ISNA(VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33221.755294473587},{"$f":"IF(VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CP66=\"N\",0,SUM(CR66,'Other cost'!$B$16,VLOOKUP(CS66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CQ66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW66,'travel frequence'!$A$1:$D$4,MATCH(CV66,'travel frequence'!$A$1:$D$1,0),FALSE)*CX66*IF(ISNA(VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.2631970204798},{"$f":"IF(VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CZ66=\"N\",0,SUM(DB66,'Other cost'!$B$16,VLOOKUP(DC66,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(DA66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A66=0,0,IF(A66=1,M66,IF(A66=2,M66+W66,IF(A66=3,M66+W66+AG66,IF(A66=4,M66+W66+AG66+AQ66,IF(A66=5,M66+W66+AG66+AQ66+BA66,IF(A66=6,M66+W66+AG66+AQ66+BA66+BK66,IF(A66=7,M66+W66+AG66+AQ66+BA66+BK66+BU66,IF(A66=8,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66,IF(A66=9,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66,IF(A66=10,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66+CY66))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":42900.708119359719}]
[4,65,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},22,119,11829,13322119,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K67,'travel frequence'!$A$1:$D$4,MATCH(J67,'travel frequence'!$A$1:$D$1,0),FALSE)*L67*IF(ISNA(VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1822.1079690219931},{"$f":"IF(VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(O67,Negotiation_Team,2,FALSE),VLOOKUP(O67,Recording_Equipment,2,FALSE),VLOOKUP(O67,Security,2,FALSE))","v":0},{"$f":"IF(N67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(N67=\"N\",0,SUM(P67,'Other cost'!$B$16,VLOOKUP(Q67,'Other cost'!$A$9:$B$13,2,FALSE),IF(O67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(O67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U67,'travel frequence'!$A$1:$D$4,MATCH(T67,'travel frequence'!$A$1:$D$1,0),FALSE)*V67*IF(ISNA(VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.8227297042843986},{"$f":"IF(VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(Y67,Negotiation_Team,2,FALSE),VLOOKUP(Y67,Recording_Equipment,2,FALSE),VLOOKUP(Y67,Security,2,FALSE))","v":0},{"$f":"IF(X67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(X67=\"N\",0,SUM(Z67,'Other cost'!$B$16,VLOOKUP(AA67,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(Y67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE67,'travel frequence'!$A$1:$D$4,MATCH(AD67,'travel frequence'!$A$1:$D$1,0),FALSE)*AF67*IF(ISNA(VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":558.51570354804528},{"$f":"IF(VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AI67,Negotiation_Team,2,FALSE),VLOOKUP(AI67,Recording_Equipment,2,FALSE),VLOOKUP(AI67,Security,2,FALSE))","v":0},{"$f":"IF(AH67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AH67=\"N\",0,SUM(AJ67,'Other cost'!$B$16,VLOOKUP(AK67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AI67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO67,'travel frequence'!$A$1:$D$4,MATCH(AN67,'travel frequence'!$A$1:$D$1,0),FALSE)*AP67*IF(ISNA(VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9730151629443711},{"$f":"IF(VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AS67,Negotiation_Team,2,FALSE),VLOOKUP(AS67,Recording_Equipment,2,FALSE),VLOOKUP(AS67,Security,2,FALSE))","v":0},{"$f":"IF(AR67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AR67=\"N\",0,SUM(AT67,'Other cost'!$B$16,VLOOKUP(AU67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AS67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY67,'travel frequence'!$A$1:$D$4,MATCH(AX67,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ67*IF(ISNA(VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BC67,Negotiation_Team,2,FALSE),VLOOKUP(BC67,Recording_Equipment,2,FALSE),VLOOKUP(BC67,Security,2,FALSE))","v":0},{"$f":"IF(BB67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BB67=\"N\",0,SUM(BD67,'Other cost'!$B$16,VLOOKUP(BE67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BC67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI67,'travel frequence'!$A$1:$D$4,MATCH(BH67,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ67*IF(ISNA(VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BM67,Negotiation_Team,2,FALSE),VLOOKUP(BM67,Recording_Equipment,2,FALSE),VLOOKUP(BM67,Security,2,FALSE))","v":0},{"$f":"IF(BL67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BL67=\"N\",0,SUM(BN67,'Other cost'!$B$16,VLOOKUP(BO67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BM67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS67,'travel frequence'!$A$1:$D$4,MATCH(BR67,'travel frequence'!$A$1:$D$1,0),FALSE)*BT67*IF(ISNA(VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5838090977666228},{"$f":"IF(VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BW67,Negotiation_Team,2,FALSE),VLOOKUP(BW67,Recording_Equipment,2,FALSE),VLOOKUP(BW67,Security,2,FALSE))","v":0},{"$f":"IF(BV67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BV67=\"N\",0,SUM(BX67,'Other cost'!$B$16,VLOOKUP(BY67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BW67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC67,'travel frequence'!$A$1:$D$4,MATCH(CB67,'travel frequence'!$A$1:$D$1,0),FALSE)*CD67*IF(ISNA(VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.725103383711634},{"$f":"IF(VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CG67,Negotiation_Team,2,FALSE),VLOOKUP(CG67,Recording_Equipment,2,FALSE),VLOOKUP(CG67,Security,2,FALSE))","v":0},{"$f":"IF(CF67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CF67=\"N\",0,SUM(CH67,'Other cost'!$B$16,VLOOKUP(CI67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CG67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM67,'travel frequence'!$A$1:$D$4,MATCH(CL67,'travel frequence'!$A$1:$D$1,0),FALSE)*CN67*IF(ISNA(VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.286653423502621},{"$f":"IF(VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CQ67,Negotiation_Team,2,FALSE),VLOOKUP(CQ67,Recording_Equipment,2,FALSE),VLOOKUP(CQ67,Security,2,FALSE))","v":0},{"$f":"IF(CP67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CP67=\"N\",0,SUM(CR67,'Other cost'!$B$16,VLOOKUP(CS67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CQ67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW67,'travel frequence'!$A$1:$D$4,MATCH(CV67,'travel frequence'!$A$1:$D$1,0),FALSE)*CX67*IF(ISNA(VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3284.0723368625058},{"$f":"IF(VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(DA67,Negotiation_Team,2,FALSE),VLOOKUP(DA67,Recording_Equipment,2,FALSE),VLOOKUP(DA67,Security,2,FALSE))","v":0},{"$f":"IF(CZ67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CZ67=\"N\",0,SUM(DB67,'Other cost'!$B$16,VLOOKUP(DC67,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(DA67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A67=0,0,IF(A67=1,M67,IF(A67=2,M67+W67,IF(A67=3,M67+W67+AG67,IF(A67=4,M67+W67+AG67+AQ67,IF(A67=5,M67+W67+AG67+AQ67+BA67,IF(A67=6,M67+W67+AG67+AQ67+BA67+BK67,IF(A67=7,M67+W67+AG67+AQ67+BA67+BK67+BU67,IF(A67=8,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67,IF(A67=9,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67,IF(A67=10,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67+CY67))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2602.9058354957192}]
[{"$f":"RANDBETWEEN(0,10)","v":0},67,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},{"$f":"RANDBETWEEN(1,50)","v":20},154,2931,{"$f":"RANDBETWEEN(500000,50000000)","v":25766609},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(I69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K69,'travel frequence'!$A$1:$D$4,MATCH(J69,'travel frequence'!$A$1:$D$1,0),FALSE)*L69*IF(ISNA(VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2257.9257236982207},{"$f":"IF(VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(N69=\"N\",0,SUM(P69,'Other cost'!$B$16,VLOOKUP(Q69,'Other cost'!$A$9:$B$13,2,FALSE),IF(O69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(O69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(S69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U69,'travel frequence'!$A$1:$D$4,MATCH(T69,'travel frequence'!$A$1:$D$1,0),FALSE)*V69*IF(ISNA(VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0074818952515043},{"$f":"IF(VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(X69=\"N\",0,SUM(Z69,'Other cost'!$B$16,VLOOKUP(AA69,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(Y69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(AC69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE69,'travel frequence'!$A$1:$D$4,MATCH(AD69,'travel frequence'!$A$1:$D$1,0),FALSE)*AF69*IF(ISNA(VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AH69=\"N\",0,SUM(AJ69,'Other cost'!$B$16,VLOOKUP(AK69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AI69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(AM69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO69,'travel frequence'!$A$1:$D$4,MATCH(AN69,'travel frequence'!$A$1:$D$1,0),FALSE)*AP69*IF(ISNA(VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4472916056836818},{"$f":"IF(VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AR69=\"N\",0,SUM(AT69,'Other cost'!$B$16,VLOOKUP(AU69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AS69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(AW69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY69,'travel frequence'!$A$1:$D$4,MATCH(AX69,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ69*IF(ISNA(VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5158514473964431},{"$f":"IF(VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BB69=\"N\",0,SUM(BD69,'Other cost'!$B$16,VLOOKUP(BE69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BC69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(BG69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI69,'travel frequence'!$A$1:$D$4,MATCH(BH69,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ69*IF(ISNA(VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1286555357523147},{"$f":"IF(VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BL69=\"N\",0,SUM(BN69,'Other cost'!$B$16,VLOOKUP(BO69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BM69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(BQ69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS69,'travel frequence'!$A$1:$D$4,MATCH(BR69,'travel frequence'!$A$1:$D$1,0),FALSE)*BT69*IF(ISNA(VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":423.11696725077184},{"$f":"IF(VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BV69=\"N\",0,SUM(BX69,'Other cost'!$B$16,VLOOKUP(BY69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BW69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CA69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC69,'travel frequence'!$A$1:$D$4,MATCH(CB69,'travel frequence'!$A$1:$D$1,0),FALSE)*CD69*IF(ISNA(VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240025957815062},{"$f":"IF(VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CF69=\"N\",0,SUM(CH69,'Other cost'!$B$16,VLOOKUP(CI69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CG69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(CK69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM69,'travel frequence'!$A$1:$D$4,MATCH(CL69,'travel frequence'!$A$1:$D$1,0),FALSE)*CN69*IF(ISNA(VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CP69=\"N\",0,SUM(CR69,'Other cost'!$B$16,VLOOKUP(CS69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CQ69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(CU69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW69,'travel frequence'!$A$1:$D$4,MATCH(CV69,'travel frequence'!$A$1:$D$1,0),FALSE)*CX69*IF(ISNA(VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CZ69=\"N\",0,SUM(DB69,'Other cost'!$B$16,VLOOKUP(DC69,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(DA69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A69=0,0,IF(A69=1,M69,IF(A69=2,M69+W69,IF(A69=3,M69+W69+AG69,IF(A69=4,M69+W69+AG69+AQ69,IF(A69=5,M69+W69+AG69+AQ69+BA69,IF(A69=6,M69+W69+AG69+AQ69+BA69+BK69,IF(A69=7,M69+W69+AG69+AQ69+BA69+BK69+BU69,IF(A69=8,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69,IF(A69=9,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69,IF(A69=10,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69+CY69))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[1,68,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},38,242,1560,11342192,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K70,'travel frequence'!$A$1:$D$4,MATCH(J70,'travel frequence'!$A$1:$D$1,0),FALSE)*L70*IF(ISNA(VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(N70=\"N\",0,SUM(P70,'Other cost'!$B$16,VLOOKUP(Q70,'Other cost'!$A$9:$B$13,2,FALSE),IF(O70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(O70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U70,'travel frequence'!$A$1:$D$4,MATCH(T70,'travel frequence'!$A$1:$D$1,0),FALSE)*V70*IF(ISNA(VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(X70=\"N\",0,SUM(Z70,'Other cost'!$B$16,VLOOKUP(AA70,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(Y70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE70,'travel frequence'!$A$1:$D$4,MATCH(AD70,'travel frequence'!$A$1:$D$1,0),FALSE)*AF70*IF(ISNA(VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4096.9348418052941},{"$f":"IF(VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AH70=\"N\",0,SUM(AJ70,'Other cost'!$B$16,VLOOKUP(AK70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AI70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO70,'travel frequence'!$A$1:$D$4,MATCH(AN70,'travel frequence'!$A$1:$D$1,0),FALSE)*AP70*IF(ISNA(VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27391.312091348467},{"$f":"IF(VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AR70=\"N\",0,SUM(AT70,'Other cost'!$B$16,VLOOKUP(AU70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AS70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY70,'travel frequence'!$A$1:$D$4,MATCH(AX70,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ70*IF(ISNA(VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":194.60768950342367},{"$f":"IF(VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BB70=\"N\",0,SUM(BD70,'Other cost'!$B$16,VLOOKUP(BE70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BC70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI70,'travel frequence'!$A$1:$D$4,MATCH(BH70,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ70*IF(ISNA(VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.6945053554165579},{"$f":"IF(VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BL70=\"N\",0,SUM(BN70,'Other cost'!$B$16,VLOOKUP(BO70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BM70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS70,'travel frequence'!$A$1:$D$4,MATCH(BR70,'travel frequence'!$A$1:$D$1,0),FALSE)*BT70*IF(ISNA(VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.826326666809617},{"$f":"IF(VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BV70=\"N\",0,SUM(BX70,'Other cost'!$B$16,VLOOKUP(BY70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BW70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC70,'travel frequence'!$A$1:$D$4,MATCH(CB70,'travel frequence'!$A$1:$D$1,0),FALSE)*CD70*IF(ISNA(VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CF70=\"N\",0,SUM(CH70,'Other cost'!$B$16,VLOOKUP(CI70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CG70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM70,'travel frequence'!$A$1:$D$4,MATCH(CL70,'travel frequence'!$A$1:$D$1,0),FALSE)*CN70*IF(ISNA(VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CP70=\"N\",0,SUM(CR70,'Other cost'!$B$16,VLOOKUP(CS70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CQ70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW70,'travel frequence'!$A$1:$D$4,MATCH(CV70,'travel frequence'!$A$1:$D$1,0),FALSE)*CX70*IF(ISNA(VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":430.52123287484295},{"$f":"IF(VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CZ70=\"N\",0,SUM(DB70,'Other cost'!$B$16,VLOOKUP(DC70,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(DA70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A70=0,0,IF(A70=1,M70,IF(A70=2,M70+W70,IF(A70=3,M70+W70+AG70,IF(A70=4,M70+W70+AG70+AQ70,IF(A70=5,M70+W70+AG70+AQ70+BA70,IF(A70=6,M70+W70+AG70+AQ70+BA70+BK70,IF(A70=7,M70+W70+AG70+AQ70+BA70+BK70+BU70,IF(A70=8,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70,IF(A70=9,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70,IF(A70=10,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70+CY70))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":0}]
[6,70,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},17,478,16638,24933808,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K72,'travel frequence'!$A$1:$D$4,MATCH(J72,'travel frequence'!$A$1:$D$1,0),FALSE)*L72*IF(ISNA(VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1985.8404674968792},{"$f":"IF(VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(N72=\"N\",0,SUM(P72,'Other cost'!$B$16,VLOOKUP(Q72,'Other cost'!$A$9:$B$13,2,FALSE),IF(O72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(O72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U72,'travel frequence'!$A$1:$D$4,MATCH(T72,'travel frequence'!$A$1:$D$1,0),FALSE)*V72*IF(ISNA(VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9489910530783},{"$f":"IF(VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(X72=\"N\",0,SUM(Z72,'Other cost'!$B$16,VLOOKUP(AA72,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(Y72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE72,'travel frequence'!$A$1:$D$4,MATCH(AD72,'travel frequence'!$A$1:$D$1,0),FALSE)*AF72*IF(ISNA(VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AH72=\"N\",0,SUM(AJ72,'Other cost'!$B$16,VLOOKUP(AK72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AI72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO72,'travel frequence'!$A$1:$D$4,MATCH(AN72,'travel frequence'!$A$1:$D$1,0),FALSE)*AP72*IF(ISNA(VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":228.31220048285545},{"$f":"IF(VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AR72=\"N\",0,SUM(AT72,'Other cost'!$B$16,VLOOKUP(AU72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AS72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY72,'travel frequence'!$A$1:$D$4,MATCH(AX72,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ72*IF(ISNA(VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BB72=\"N\",0,SUM(BD72,'Other cost'!$B$16,VLOOKUP(BE72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BC72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI72,'travel frequence'!$A$1:$D$4,MATCH(BH72,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ72*IF(ISNA(VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":159.72494982354382},{"$f":"IF(VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BL72=\"N\",0,SUM(BN72,'Other cost'!$B$16,VLOOKUP(BO72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BM72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS72,'travel frequence'!$A$1:$D$4,MATCH(BR72,'travel frequence'!$A$1:$D$1,0),FALSE)*BT72*IF(ISNA(VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":509.13659525589395},{"$f":"IF(VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BV72=\"N\",0,SUM(BX72,'Other cost'!$B$16,VLOOKUP(BY72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BW72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC72,'travel frequence'!$A$1:$D$4,MATCH(CB72,'travel frequence'!$A$1:$D$1,0),FALSE)*CD72*IF(ISNA(VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4008.651369229075},{"$f":"IF(VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CF72=\"N\",0,SUM(CH72,'Other cost'!$B$16,VLOOKUP(CI72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CG72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM72,'travel frequence'!$A$1:$D$4,MATCH(CL72,'travel frequence'!$A$1:$D$1,0),FALSE)*CN72*IF(ISNA(VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CP72=\"N\",0,SUM(CR72,'Other cost'!$B$16,VLOOKUP(CS72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CQ72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW72,'travel frequence'!$A$1:$D$4,MATCH(CV72,'travel frequence'!$A$1:$D$1,0),FALSE)*CX72*IF(ISNA(VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":493.79071829630948},{"$f":"IF(VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CZ72=\"N\",0,SUM(DB72,'Other cost'!$B$16,VLOOKUP(DC72,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(DA72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A72=0,0,IF(A72=1,M72,IF(A72=2,M72+W72,IF(A72=3,M72+W72+AG72,IF(A72=4,M72+W72+AG72+AQ72,IF(A72=5,M72+W72+AG72+AQ72+BA72,IF(A72=6,M72+W72+AG72+AQ72+BA72+BK72,IF(A72=7,M72+W72+AG72+AQ72+BA72+BK72+BU72,IF(A72=8,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72,IF(A72=9,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72,IF(A72=10,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72+CY72))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3699.8623102202714}]
[10,71,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},46,271,8789,13542820,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K73,'travel frequence'!$A$1:$D$4,MATCH(J73,'travel frequence'!$A$1:$D$1,0),FALSE)*L73*IF(ISNA(VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.785036932292968},{"$f":"IF(VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(N73=\"N\",0,SUM(P73,'Other cost'!$B$16,VLOOKUP(Q73,'Other cost'!$A$9:$B$13,2,FALSE),IF(O73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(O73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U73,'travel frequence'!$A$1:$D$4,MATCH(T73,'travel frequence'!$A$1:$D$1,0),FALSE)*V73*IF(ISNA(VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.3893193945082},{"$f":"IF(VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(X73=\"N\",0,SUM(Z73,'Other cost'!$B$16,VLOOKUP(AA73,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(Y73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE73,'travel frequence'!$A$1:$D$4,MATCH(AD73,'travel frequence'!$A$1:$D$1,0),FALSE)*AF73*IF(ISNA(VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":143.65007468059656},{"$f":"IF(VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AH73=\"N\",0,SUM(AJ73,'Other cost'!$B$16,VLOOKUP(AK73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AI73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO73,'travel frequence'!$A$1:$D$4,MATCH(AN73,'travel frequence'!$A$1:$D$1,0),FALSE)*AP73*IF(ISNA(VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2007.1725235761555},{"$f":"IF(VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AR73=\"N\",0,SUM(AT73,'Other cost'!$B$16,VLOOKUP(AU73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AS73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY73,'travel frequence'!$A$1:$D$4,MATCH(AX73,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ73*IF(ISNA(VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.958386985915864},{"$f":"IF(VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BB73=\"N\",0,SUM(BD73,'Other cost'!$B$16,VLOOKUP(BE73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BC73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI73,'travel frequence'!$A$1:$D$4,MATCH(BH73,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ73*IF(ISNA(VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BL73=\"N\",0,SUM(BN73,'Other cost'!$B$16,VLOOKUP(BO73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BM73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS73,'travel frequence'!$A$1:$D$4,MATCH(BR73,'travel frequence'!$A$1:$D$1,0),FALSE)*BT73*IF(ISNA(VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":784.20374449179849},{"$f":"IF(VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BV73=\"N\",0,SUM(BX73,'Other cost'!$B$16,VLOOKUP(BY73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BW73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC73,'travel frequence'!$A$1:$D$4,MATCH(CB73,'travel frequence'!$A$1:$D$1,0),FALSE)*CD73*IF(ISNA(VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.161310900604287},{"$f":"IF(VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CF73=\"N\",0,SUM(CH73,'Other cost'!$B$16,VLOOKUP(CI73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CG73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM73,'travel frequence'!$A$1:$D$4,MATCH(CL73,'travel frequence'!$A$1:$D$1,0),FALSE)*CN73*IF(ISNA(VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":479.83968141742469},{"$f":"IF(VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CP73=\"N\",0,SUM(CR73,'Other cost'!$B$16,VLOOKUP(CS73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CQ73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW73,'travel frequence'!$A$1:$D$4,MATCH(CV73,'travel frequence'!$A$1:$D$1,0),FALSE)*CX73*IF(ISNA(VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.3251937275286},{"$f":"IF(VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CZ73=\"N\",0,SUM(DB73,'Other cost'!$B$16,VLOOKUP(DC73,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(DA73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A73=0,0,IF(A73=1,M73,IF(A73=2,M73+W73,IF(A73=3,M73+W73+AG73,IF(A73=4,M73+W73+AG73+AQ73,IF(A73=5,M73+W73+AG73+AQ73+BA73,IF(A73=6,M73+W73+AG73+AQ73+BA73+BK73,IF(A73=7,M73+W73+AG73+AQ73+BA73+BK73+BU73,IF(A73=8,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73,IF(A73=9,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73,IF(A73=10,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73+CY73))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":8322.9211882916625}]
[5,74,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},18,187,6553,21447412,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K76,'travel frequence'!$A$1:$D$4,MATCH(J76,'travel frequence'!$A$1:$D$1,0),FALSE)*L76*IF(ISNA(VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3518.7359179799764},{"$f":"IF(VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(N76=\"N\",0,SUM(P76,'Other cost'!$B$16,VLOOKUP(Q76,'Other cost'!$A$9:$B$13,2,FALSE),IF(O76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(O76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U76,'travel frequence'!$A$1:$D$4,MATCH(T76,'travel frequence'!$A$1:$D$1,0),FALSE)*V76*IF(ISNA(VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34553.952168654941},{"$f":"IF(VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(X76=\"N\",0,SUM(Z76,'Other cost'!$B$16,VLOOKUP(AA76,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(Y76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE76,'travel frequence'!$A$1:$D$4,MATCH(AD76,'travel frequence'!$A$1:$D$1,0),FALSE)*AF76*IF(ISNA(VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.34514703626472},{"$f":"IF(VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AH76=\"N\",0,SUM(AJ76,'Other cost'!$B$16,VLOOKUP(AK76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AI76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO76,'travel frequence'!$A$1:$D$4,MATCH(AN76,'travel frequence'!$A$1:$D$1,0),FALSE)*AP76*IF(ISNA(VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.781038769699649},{"$f":"IF(VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AR76=\"N\",0,SUM(AT76,'Other cost'!$B$16,VLOOKUP(AU76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AS76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY76,'travel frequence'!$A$1:$D$4,MATCH(AX76,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ76*IF(ISNA(VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BB76=\"N\",0,SUM(BD76,'Other cost'!$B$16,VLOOKUP(BE76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BC76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI76,'travel frequence'!$A$1:$D$4,MATCH(BH76,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ76*IF(ISNA(VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BL76=\"N\",0,SUM(BN76,'Other cost'!$B$16,VLOOKUP(BO76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BM76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS76,'travel frequence'!$A$1:$D$4,MATCH(BR76,'travel frequence'!$A$1:$D$1,0),FALSE)*BT76*IF(ISNA(VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4292.2214028958497},{"$f":"IF(VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BV76=\"N\",0,SUM(BX76,'Other cost'!$B$16,VLOOKUP(BY76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BW76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC76,'travel frequence'!$A$1:$D$4,MATCH(CB76,'travel frequence'!$A$1:$D$1,0),FALSE)*CD76*IF(ISNA(VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3323.2505892033109},{"$f":"IF(VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CF76=\"N\",0,SUM(CH76,'Other cost'!$B$16,VLOOKUP(CI76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CG76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM76,'travel frequence'!$A$1:$D$4,MATCH(CL76,'travel frequence'!$A$1:$D$1,0),FALSE)*CN76*IF(ISNA(VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27963.2310836668},{"$f":"IF(VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CP76=\"N\",0,SUM(CR76,'Other cost'!$B$16,VLOOKUP(CS76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CQ76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW76,'travel frequence'!$A$1:$D$4,MATCH(CV76,'travel frequence'!$A$1:$D$1,0),FALSE)*CX76*IF(ISNA(VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.27993164998},{"$f":"IF(VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CZ76=\"N\",0,SUM(DB76,'Other cost'!$B$16,VLOOKUP(DC76,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(DA76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A76=0,0,IF(A76=1,M76,IF(A76=2,M76+W76,IF(A76=3,M76+W76+AG76,IF(A76=4,M76+W76+AG76+AQ76,IF(A76=5,M76+W76+AG76+AQ76+BA76,IF(A76=6,M76+W76+AG76+AQ76+BA76+BK76,IF(A76=7,M76+W76+AG76+AQ76+BA76+BK76+BU76,IF(A76=8,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76,IF(A76=9,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76,IF(A76=10,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76+CY76))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":41559.494901745558}]
[6,75,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},33,{"$f":"RANDBETWEEN(D77,500)","v":190},{"$f":"RANDBETWEEN(E77,20000)","v":12652},40691772,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K77,'travel frequence'!$A$1:$D$4,MATCH(J77,'travel frequence'!$A$1:$D$1,0),FALSE)*L77*IF(ISNA(VLOOKUP(L77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":448.45959189488315},{"$f":"IF(VLOOKUP(I77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O77,Negotiation_Team,2,FALSE),VLOOKUP(O77,Recording_Equipment,2,FALSE),VLOOKUP(O77,Security,2,FALSE))","v":0},{"$f":"IF(N77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(N77=\"N\",0,SUM(P77,'Other cost'!$B$16,VLOOKUP(Q77,'Other cost'!$A$9:$B$13,2,FALSE),IF(O77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(O77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U77,'travel frequence'!$A$1:$D$4,MATCH(T77,'travel frequence'!$A$1:$D$1,0),FALSE)*V77*IF(ISNA(VLOOKUP(V77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.801158031456865},{"$f":"IF(VLOOKUP(S77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y77,Negotiation_Team,2,FALSE),VLOOKUP(Y77,Recording_Equipment,2,FALSE),VLOOKUP(Y77,Security,2,FALSE))","v":0},{"$f":"IF(X77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(X77=\"N\",0,SUM(Z77,'Other cost'!$B$16,VLOOKUP(AA77,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(Y77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE77,'travel frequence'!$A$1:$D$4,MATCH(AD77,'travel frequence'!$A$1:$D$1,0),FALSE)*AF77*IF(ISNA(VLOOKUP(AF77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40748.638862435932},{"$f":"IF(VLOOKUP(AC77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI77,Negotiation_Team,2,FALSE),VLOOKUP(AI77,Recording_Equipment,2,FALSE),VLOOKUP(AI77,Security,2,FALSE))","v":0},{"$f":"IF(AH77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(AH77=\"N\",0,SUM(AJ77,'Other cost'!$B$16,VLOOKUP(AK77,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(AI77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO77,'travel frequence'!$A$1:$D$4,MATCH(AN77,'travel frequence'!$A$1:$D$1,0),FALSE)*AP77*IF(ISNA(VLOOKUP(AP77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.21833188720737},{"$f":"IF(VLOOKUP(AM77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS77,Negotiation_Team,2,FALSE),VLOOKUP(AS77,Recording_Equipment,2,FALSE),VLOOKUP(AS77,Security,2,FALSE))","v":0},{"$f":"IF(AR77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(AR77=\"N\",0,SUM(AT77,'Other cost'!$B$16,VLOOKUP(AU77,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(AS77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY77,'travel frequence'!$A$1:$D$4,MATCH(AX77,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ77*IF(ISNA(VLOOKUP(AZ77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8850038135364056},{"$f":"IF(VLOOKUP(AW77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC77,Negotiation_Team,2,FALSE),VLOOKUP(BC77,Recording_Equipment,2,FALSE),VLOOKUP(BC77,Security,2,FALSE))","v":0},{"$f":"IF(BB77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BB77=\"N\",0,SUM(BD77,'Other cost'!$B$16,VLOOKUP(BE77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BC77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI77,'travel frequence'!$A$1:$D$4,MATCH(BH77,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ77*IF(ISNA(VLOOKUP(BJ77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM77,Negotiation_Team,2,FALSE),VLOOKUP(BM77,Recording_Equipment,2,FALSE),VLOOKUP(BM77,Security,2,FALSE))","v":0},{"$f":"IF(BL77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BL77=\"N\",0,SUM(BN77,'Other cost'!$B$16,VLOOKUP(BO77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BM77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS77,'travel frequence'!$A$1:$D$4,MATCH(BR77,'travel frequence'!$A$1:$D$1,0),FALSE)*BT77*IF(ISNA(VLOOKUP(BT77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2617.2021955467426},{"$f":"IF(VLOOKUP(BQ77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW77,Negotiation_Team,2,FALSE),VLOOKUP(BW77,Recording_Equipment,2,FALSE),VLOOKUP(BW77,Security,2,FALSE))","v":0},{"$f":"IF(BV77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BV77=\"N\",0,SUM(BX77,'Other cost'!$B$16,VLOOKUP(BY77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BW77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC77,'travel frequence'!$A$1:$D$4,MATCH(CB77,'travel frequence'!$A$1:$D$1,0),FALSE)*CD77*IF(ISNA(VLOOKUP(CD77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.3992093516486},{"$f":"IF(VLOOKUP(CA77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG77,Negotiation_Team,2,FALSE),VLOOKUP(CG77,Recording_Equipment,2,FALSE),VLOOKUP(CG77,Security,2,FALSE))","v":0},{"$f":"IF(CF77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CF77=\"N\",0,SUM(CH77,'Other cost'!$B$16,VLOOKUP(CI77,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(CG77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM77,'travel frequence'!$A$1:$D$4,MATCH(CL77,'travel frequence'!$A$1:$D$1,0),FALSE)*CN77*IF(ISNA(VLOOKUP(CN77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":92.708529686428065},{"$f":"IF(VLOOKUP(CK77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ77,Negotiation_Team,2,FALSE),VLOOKUP(CQ77,Recording_Equipment,2,FALSE),VLOOKUP(CQ77,Security,2,FALSE))","v":0},{"$f":"IF(CP77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CP77=\"N\",0,SUM(CR77,'Other cost'!$B$16,VLOOKUP(CS77,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(CQ77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW77,'travel frequence'!$A$1:$D$4,MATCH(CV77,'travel frequence'!$A$1:$D$1,0),FALSE)*CX77*IF(ISNA(VLOOKUP(CX77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ77=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA77,Negotiation_Team,2,FALSE),VLOOKUP(DA77,Recording_Equipment,2,FALSE),VLOOKUP(DA77,Security,2,FALSE))","v":0},{"$f":"IF(CZ77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CZ77=\"N\",0,SUM(DB77,'Other cost'!$B$16,VLOOKUP(DC77,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(DA77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A77=0,0,IF(A77=1,M77,IF(A77=2,M77+W77,IF(A77=3,M77+W77+AG77,IF(A77=4,M77+W77+AG77+AQ77,IF(A77=5,M77+W77+AG77+AQ77+BA77,IF(A77=6,M77+W77+AG77+AQ77+BA77+BK77,IF(A77=7,M77+W77+AG77+AQ77+BA77+BK77+BU77,IF(A77=8,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77,IF(A77=9,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77+CO77,IF(A77=10,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77+CO77+CY77))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":44995.150986179273}]
[9,77,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},29,198,6723,46078104,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K79,'travel frequence'!$A$1:$D$4,MATCH(J79,'travel frequence'!$A$1:$D$1,0),FALSE)*L79*IF(ISNA(VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(N79=\"N\",0,SUM(P79,'Other cost'!$B$16,VLOOKUP(Q79,'Other cost'!$A$9:$B$13,2,FALSE),IF(O79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(O79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U79,'travel frequence'!$A$1:$D$4,MATCH(T79,'travel frequence'!$A$1:$D$1,0),FALSE)*V79*IF(ISNA(VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.3414989450766},{"$f":"IF(VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(X79=\"N\",0,SUM(Z79,'Other cost'!$B$16,VLOOKUP(AA79,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(Y79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE79,'travel frequence'!$A$1:$D$4,MATCH(AD79,'travel frequence'!$A$1:$D$1,0),FALSE)*AF79*IF(ISNA(VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AH79=\"N\",0,SUM(AJ79,'Other cost'!$B$16,VLOOKUP(AK79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AI79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO79,'travel frequence'!$A$1:$D$4,MATCH(AN79,'travel frequence'!$A$1:$D$1,0),FALSE)*AP79*IF(ISNA(VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.533141651516},{"$f":"IF(VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AR79=\"N\",0,SUM(AT79,'Other cost'!$B$16,VLOOKUP(AU79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AS79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY79,'travel frequence'!$A$1:$D$4,MATCH(AX79,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ79*IF(ISNA(VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1463740329864},{"$f":"IF(VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BB79=\"N\",0,SUM(BD79,'Other cost'!$B$16,VLOOKUP(BE79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BC79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI79,'travel frequence'!$A$1:$D$4,MATCH(BH79,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ79*IF(ISNA(VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.20623059569505},{"$f":"IF(VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BL79=\"N\",0,SUM(BN79,'Other cost'!$B$16,VLOOKUP(BO79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BM79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS79,'travel frequence'!$A$1:$D$4,MATCH(BR79,'travel frequence'!$A$1:$D$1,0),FALSE)*BT79*IF(ISNA(VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2781109519560978},{"$f":"IF(VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BV79=\"N\",0,SUM(BX79,'Other cost'!$B$16,VLOOKUP(BY79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BW79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC79,'travel frequence'!$A$1:$D$4,MATCH(CB79,'travel frequence'!$A$1:$D$1,0),FALSE)*CD79*IF(ISNA(VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.664996036311749},{"$f":"IF(VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CF79=\"N\",0,SUM(CH79,'Other cost'!$B$16,VLOOKUP(CI79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CG79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM79,'travel frequence'!$A$1:$D$4,MATCH(CL79,'travel frequence'!$A$1:$D$1,0),FALSE)*CN79*IF(ISNA(VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2275367047876182},{"$f":"IF(VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CP79=\"N\",0,SUM(CR79,'Other cost'!$B$16,VLOOKUP(CS79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CQ79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW79,'travel frequence'!$A$1:$D$4,MATCH(CV79,'travel frequence'!$A$1:$D$1,0),FALSE)*CX79*IF(ISNA(VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718293719231388},{"$f":"IF(VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CZ79=\"N\",0,SUM(DB79,'Other cost'!$B$16,VLOOKUP(DC79,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(DA79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A79=0,0,IF(A79=1,M79,IF(A79=2,M79+W79,IF(A79=3,M79+W79+AG79,IF(A79=4,M79+W79+AG79+AQ79,IF(A79=5,M79+W79+AG79+AQ79+BA79,IF(A79=6,M79+W79+AG79+AQ79+BA79+BK79,IF(A79=7,M79+W79+AG79+AQ79+BA79+BK79+BU79,IF(A79=8,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79,IF(A79=9,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79,IF(A79=10,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79+CY79))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7494.1800993544985}]
[8,78,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},34,431,12693,6862857,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K80,'travel frequence'!$A$1:$D$4,MATCH(J80,'travel frequence'!$A$1:$D$1,0),FALSE)*L80*IF(ISNA(VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1436.8930449374666},{"$f":"IF(VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(N80=\"N\",0,SUM(P80,'Other cost'!$B$16,VLOOKUP(Q80,'Other cost'!$A$9:$B$13,2,FALSE),IF(O80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(O80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U80,'travel frequence'!$A$1:$D$4,MATCH(T80,'travel frequence'!$A$1:$D$1,0),FALSE)*V80*IF(ISNA(VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":99.99602618850534},{"$f":"IF(VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(X80=\"N\",0,SUM(Z80,'Other cost'!$B$16,VLOOKUP(AA80,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(Y80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE80,'travel frequence'!$A$1:$D$4,MATCH(AD80,'travel frequence'!$A$1:$D$1,0),FALSE)*AF80*IF(ISNA(VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.427383257065557},{"$f":"IF(VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AH80=\"N\",0,SUM(AJ80,'Other cost'!$B$16,VLOOKUP(AK80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AI80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO80,'travel frequence'!$A$1:$D$4,MATCH(AN80,'travel frequence'!$A$1:$D$1,0),FALSE)*AP80*IF(ISNA(VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.60760901412959},{"$f":"IF(VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AR80=\"N\",0,SUM(AT80,'Other cost'!$B$16,VLOOKUP(AU80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AS80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY80,'travel frequence'!$A$1:$D$4,MATCH(AX80,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ80*IF(ISNA(VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3650.6428987232384},{"$f":"IF(VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BB80=\"N\",0,SUM(BD80,'Other cost'!$B$16,VLOOKUP(BE80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BC80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI80,'travel frequence'!$A$1:$D$4,MATCH(BH80,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ80*IF(ISNA(VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.451356528290666},{"$f":"IF(VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BL80=\"N\",0,SUM(BN80,'Other cost'!$B$16,VLOOKUP(BO80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BM80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS80,'travel frequence'!$A$1:$D$4,MATCH(BR80,'travel frequence'!$A$1:$D$1,0),FALSE)*BT80*IF(ISNA(VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1024.0248457604232},{"$f":"IF(VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BV80=\"N\",0,SUM(BX80,'Other cost'!$B$16,VLOOKUP(BY80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BW80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC80,'travel frequence'!$A$1:$D$4,MATCH(CB80,'travel frequence'!$A$1:$D$1,0),FALSE)*CD80*IF(ISNA(VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":283.32207420076509},{"$f":"IF(VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CF80=\"N\",0,SUM(CH80,'Other cost'!$B$16,VLOOKUP(CI80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CG80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM80,'travel frequence'!$A$1:$D$4,MATCH(CL80,'travel frequence'!$A$1:$D$1,0),FALSE)*CN80*IF(ISNA(VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CP80=\"N\",0,SUM(CR80,'Other cost'!$B$16,VLOOKUP(CS80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CQ80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW80,'travel frequence'!$A$1:$D$4,MATCH(CV80,'travel frequence'!$A$1:$D$1,0),FALSE)*CX80*IF(ISNA(VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9099130474488888},{"$f":"IF(VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CZ80=\"N\",0,SUM(DB80,'Other cost'!$B$16,VLOOKUP(DC80,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(DA80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A80=0,0,IF(A80=1,M80,IF(A80=2,M80+W80,IF(A80=3,M80+W80+AG80,IF(A80=4,M80+W80+AG80+AQ80,IF(A80=5,M80+W80+AG80+AQ80+BA80,IF(A80=6,M80+W80+AG80+AQ80+BA80+BK80,IF(A80=7,M80+W80+AG80+AQ80+BA80+BK80+BU80,IF(A80=8,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80,IF(A80=9,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80,IF(A80=10,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80+CY80))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7478.9000748078088}]
[2,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},19,72,7756,26821705,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":253.35195109855994},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.5683096633018},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5758549815637},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9732327290898475},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":342.10332902969128},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.5742387457697262},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4302.0267986019135},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3039611955060844},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2324.6951411617401}]
[8,82,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},34,343,6387,47554331,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K84,'travel frequence'!$A$1:$D$4,MATCH(J84,'travel frequence'!$A$1:$D$1,0),FALSE)*L84*IF(ISNA(VLOOKUP(L84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(N84=\"N\",0,SUM(P84,'Other cost'!$B$16,VLOOKUP(Q84,'Other cost'!$A$9:$B$13,2,FALSE),IF(O84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(O84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U84,'travel frequence'!$A$1:$D$4,MATCH(T84,'travel frequence'!$A$1:$D$1,0),FALSE)*V84*IF(ISNA(VLOOKUP(V84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4509978972292634},{"$f":"IF(VLOOKUP(S84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(X84=\"N\",0,SUM(Z84,'Other cost'!$B$16,VLOOKUP(AA84,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(Y84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE84,'travel frequence'!$A$1:$D$4,MATCH(AD84,'travel frequence'!$A$1:$D$1,0),FALSE)*AF84*IF(ISNA(VLOOKUP(AF84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":310.82080777559179},{"$f":"IF(VLOOKUP(AC84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(AH84=\"N\",0,SUM(AJ84,'Other cost'!$B$16,VLOOKUP(AK84,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(AI84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO84,'travel frequence'!$A$1:$D$4,MATCH(AN84,'travel frequence'!$A$1:$D$1,0),FALSE)*AP84*IF(ISNA(VLOOKUP(AP84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25485.423791523019},{"$f":"IF(VLOOKUP(AM84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(AR84=\"N\",0,SUM(AT84,'Other cost'!$B$16,VLOOKUP(AU84,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(AS84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY84,'travel frequence'!$A$1:$D$4,MATCH(AX84,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ84*IF(ISNA(VLOOKUP(AZ84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2103609601099716},{"$f":"IF(VLOOKUP(AW84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BB84=\"N\",0,SUM(BD84,'Other cost'!$B$16,VLOOKUP(BE84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BC84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI84,'travel frequence'!$A$1:$D$4,MATCH(BH84,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ84*IF(ISNA(VLOOKUP(BJ84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4477353416097483},{"$f":"IF(VLOOKUP(BG84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BL84=\"N\",0,SUM(BN84,'Other cost'!$B$16,VLOOKUP(BO84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BM84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS84,'travel frequence'!$A$1:$D$4,MATCH(BR84,'travel frequence'!$A$1:$D$1,0),FALSE)*BT84*IF(ISNA(VLOOKUP(BT84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.312872615923112},{"$f":"IF(VLOOKUP(BQ84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BV84=\"N\",0,SUM(BX84,'Other cost'!$B$16,VLOOKUP(BY84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BW84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC84,'travel frequence'!$A$1:$D$4,MATCH(CB84,'travel frequence'!$A$1:$D$1,0),FALSE)*CD84*IF(ISNA(VLOOKUP(CD84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.956833423040639},{"$f":"IF(VLOOKUP(CA84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CF84=\"N\",0,SUM(CH84,'Other cost'!$B$16,VLOOKUP(CI84,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(CG84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM84,'travel frequence'!$A$1:$D$4,MATCH(CL84,'travel frequence'!$A$1:$D$1,0),FALSE)*CN84*IF(ISNA(VLOOKUP(CN84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":675.81882732877989},{"$f":"IF(VLOOKUP(CK84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CP84=\"N\",0,SUM(CR84,'Other cost'!$B$16,VLOOKUP(CS84,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(CQ84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW84,'travel frequence'!$A$1:$D$4,MATCH(CV84,'travel frequence'!$A$1:$D$1,0),FALSE)*CX84*IF(ISNA(VLOOKUP(CX84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5704608212520279},{"$f":"IF(VLOOKUP(CU84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CZ84=\"N\",0,SUM(DB84,'Other cost'!$B$16,VLOOKUP(DC84,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(DA84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A84=0,0,IF(A84=1,M84,IF(A84=2,M84+W84,IF(A84=3,M84+W84+AG84,IF(A84=4,M84+W84+AG84+AQ84,IF(A84=5,M84+W84+AG84+AQ84+BA84,IF(A84=6,M84+W84+AG84+AQ84+BA84+BK84,IF(A84=7,M84+W84+AG84+AQ84+BA84+BK84+BU84,IF(A84=8,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84,IF(A84=9,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84+CO84,IF(A84=10,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84+CO84+CY84))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":28160.485131188427}]
[8,83,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},50,289,4985,14486638,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K85,'travel frequence'!$A$1:$D$4,MATCH(J85,'travel frequence'!$A$1:$D$1,0),FALSE)*L85*IF(ISNA(VLOOKUP(L85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(N85=\"N\",0,SUM(P85,'Other cost'!$B$16,VLOOKUP(Q85,'Other cost'!$A$9:$B$13,2,FALSE),IF(O85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(O85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U85,'travel frequence'!$A$1:$D$4,MATCH(T85,'travel frequence'!$A$1:$D$1,0),FALSE)*V85*IF(ISNA(VLOOKUP(V85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":382.04047668349693},{"$f":"IF(VLOOKUP(S85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(X85=\"N\",0,SUM(Z85,'Other cost'!$B$16,VLOOKUP(AA85,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(Y85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE85,'travel frequence'!$A$1:$D$4,MATCH(AD85,'travel frequence'!$A$1:$D$1,0),FALSE)*AF85*IF(ISNA(VLOOKUP(AF85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.3807424433992},{"$f":"IF(VLOOKUP(AC85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(AH85=\"N\",0,SUM(AJ85,'Other cost'!$B$16,VLOOKUP(AK85,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(AI85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO85,'travel frequence'!$A$1:$D$4,MATCH(AN85,'travel frequence'!$A$1:$D$1,0),FALSE)*AP85*IF(ISNA(VLOOKUP(AP85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.67078337100622},{"$f":"IF(VLOOKUP(AM85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(AR85=\"N\",0,SUM(AT85,'Other cost'!$B$16,VLOOKUP(AU85,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(AS85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY85,'travel frequence'!$A$1:$D$4,MATCH(AX85,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ85*IF(ISNA(VLOOKUP(AZ85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.602093189625978},{"$f":"IF(VLOOKUP(AW85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BB85=\"N\",0,SUM(BD85,'Other cost'!$B$16,VLOOKUP(BE85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BC85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI85,'travel frequence'!$A$1:$D$4,MATCH(BH85,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ85*IF(ISNA(VLOOKUP(BJ85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.040618654355491},{"$f":"IF(VLOOKUP(BG85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BL85=\"N\",0,SUM(BN85,'Other cost'!$B$16,VLOOKUP(BO85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BM85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS85,'travel frequence'!$A$1:$D$4,MATCH(BR85,'travel frequence'!$A$1:$D$1,0),FALSE)*BT85*IF(ISNA(VLOOKUP(BT85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7015698922194851},{"$f":"IF(VLOOKUP(BQ85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BV85=\"N\",0,SUM(BX85,'Other cost'!$B$16,VLOOKUP(BY85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BW85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC85,'travel frequence'!$A$1:$D$4,MATCH(CB85,'travel frequence'!$A$1:$D$1,0),FALSE)*CD85*IF(ISNA(VLOOKUP(CD85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CF85=\"N\",0,SUM(CH85,'Other cost'!$B$16,VLOOKUP(CI85,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(CG85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM85,'travel frequence'!$A$1:$D$4,MATCH(CL85,'travel frequence'!$A$1:$D$1,0),FALSE)*CN85*IF(ISNA(VLOOKUP(CN85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9219661261238},{"$f":"IF(VLOOKUP(CK85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CP85=\"N\",0,SUM(CR85,'Other cost'!$B$16,VLOOKUP(CS85,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(CQ85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW85,'travel frequence'!$A$1:$D$4,MATCH(CV85,'travel frequence'!$A$1:$D$1,0),FALSE)*CX85*IF(ISNA(VLOOKUP(CX85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9815141537381447},{"$f":"IF(VLOOKUP(CU85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CZ85=\"N\",0,SUM(DB85,'Other cost'!$B$16,VLOOKUP(DC85,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(DA85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A85=0,0,IF(A85=1,M85,IF(A85=2,M85+W85,IF(A85=3,M85+W85+AG85,IF(A85=4,M85+W85+AG85+AQ85,IF(A85=5,M85+W85+AG85+AQ85+BA85,IF(A85=6,M85+W85+AG85+AQ85+BA85+BK85,IF(A85=7,M85+W85+AG85+AQ85+BA85+BK85+BU85,IF(A85=8,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85,IF(A85=9,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85+CO85,IF(A85=10,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85+CO85+CY85))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":2552.8352224159403}]
[7,84,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},38,443,18145,41909894,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K86,'travel frequence'!$A$1:$D$4,MATCH(J86,'travel frequence'!$A$1:$D$1,0),FALSE)*L86*IF(ISNA(VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(N86=\"N\",0,SUM(P86,'Other cost'!$B$16,VLOOKUP(Q86,'Other cost'!$A$9:$B$13,2,FALSE),IF(O86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(O86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U86,'travel frequence'!$A$1:$D$4,MATCH(T86,'travel frequence'!$A$1:$D$1,0),FALSE)*V86*IF(ISNA(VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(X86=\"N\",0,SUM(Z86,'Other cost'!$B$16,VLOOKUP(AA86,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(Y86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE86,'travel frequence'!$A$1:$D$4,MATCH(AD86,'travel frequence'!$A$1:$D$1,0),FALSE)*AF86*IF(ISNA(VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":172.351756200446},{"$f":"IF(VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AH86=\"N\",0,SUM(AJ86,'Other cost'!$B$16,VLOOKUP(AK86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AI86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO86,'travel frequence'!$A$1:$D$4,MATCH(AN86,'travel frequence'!$A$1:$D$1,0),FALSE)*AP86*IF(ISNA(VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5361119090948843},{"$f":"IF(VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AR86=\"N\",0,SUM(AT86,'Other cost'!$B$16,VLOOKUP(AU86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AS86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY86,'travel frequence'!$A$1:$D$4,MATCH(AX86,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ86*IF(ISNA(VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BB86=\"N\",0,SUM(BD86,'Other cost'!$B$16,VLOOKUP(BE86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BC86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI86,'travel frequence'!$A$1:$D$4,MATCH(BH86,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ86*IF(ISNA(VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":533.59771801128966},{"$f":"IF(VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BL86=\"N\",0,SUM(BN86,'Other cost'!$B$16,VLOOKUP(BO86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BM86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS86,'travel frequence'!$A$1:$D$4,MATCH(BR86,'travel frequence'!$A$1:$D$1,0),FALSE)*BT86*IF(ISNA(VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":517.368023406465},{"$f":"IF(VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BV86=\"N\",0,SUM(BX86,'Other cost'!$B$16,VLOOKUP(BY86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BW86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC86,'travel frequence'!$A$1:$D$4,MATCH(CB86,'travel frequence'!$A$1:$D$1,0),FALSE)*CD86*IF(ISNA(VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":694.43911010850081},{"$f":"IF(VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CF86=\"N\",0,SUM(CH86,'Other cost'!$B$16,VLOOKUP(CI86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CG86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM86,'travel frequence'!$A$1:$D$4,MATCH(CL86,'travel frequence'!$A$1:$D$1,0),FALSE)*CN86*IF(ISNA(VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":303.03298570326348},{"$f":"IF(VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CP86=\"N\",0,SUM(CR86,'Other cost'!$B$16,VLOOKUP(CS86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CQ86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW86,'travel frequence'!$A$1:$D$4,MATCH(CV86,'travel frequence'!$A$1:$D$1,0),FALSE)*CX86*IF(ISNA(VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6129175045496282},{"$f":"IF(VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CZ86=\"N\",0,SUM(DB86,'Other cost'!$B$16,VLOOKUP(DC86,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(DA86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A86=0,0,IF(A86=1,M86,IF(A86=2,M86+W86,IF(A86=3,M86+W86+AG86,IF(A86=4,M86+W86+AG86+AQ86,IF(A86=5,M86+W86+AG86+AQ86+BA86,IF(A86=6,M86+W86+AG86+AQ86+BA86+BK86,IF(A86=7,M86+W86+AG86+AQ86+BA86+BK86+BU86,IF(A86=8,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86,IF(A86=9,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86,IF(A86=10,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86+CY86))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":1333.7318901486296}]
[1,85,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},8,391,9186,48787974,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K87,'travel frequence'!$A$1:$D$4,MATCH(J87,'travel frequence'!$A$1:$D$1,0),FALSE)*L87*IF(ISNA(VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30760.231616868845},{"$f":"IF(VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(N87=\"N\",0,SUM(P87,'Other cost'!$B$16,VLOOKUP(Q87,'Other cost'!$A$9:$B$13,2,FALSE),IF(O87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(O87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U87,'travel frequence'!$A$1:$D$4,MATCH(T87,'travel frequence'!$A$1:$D$1,0),FALSE)*V87*IF(ISNA(VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(X87=\"N\",0,SUM(Z87,'Other cost'!$B$16,VLOOKUP(AA87,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(Y87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE87,'travel frequence'!$A$1:$D$4,MATCH(AD87,'travel frequence'!$A$1:$D$1,0),FALSE)*AF87*IF(ISNA(VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.916722272318154},{"$f":"IF(VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AH87=\"N\",0,SUM(AJ87,'Other cost'!$B$16,VLOOKUP(AK87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AI87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO87,'travel frequence'!$A$1:$D$4,MATCH(AN87,'travel frequence'!$A$1:$D$1,0),FALSE)*AP87*IF(ISNA(VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24991.520159321295},{"$f":"IF(VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AR87=\"N\",0,SUM(AT87,'Other cost'!$B$16,VLOOKUP(AU87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AS87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY87,'travel frequence'!$A$1:$D$4,MATCH(AX87,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ87*IF(ISNA(VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2408.4322908264062},{"$f":"IF(VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BB87=\"N\",0,SUM(BD87,'Other cost'!$B$16,VLOOKUP(BE87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BC87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI87,'travel frequence'!$A$1:$D$4,MATCH(BH87,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ87*IF(ISNA(VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0959732837183784},{"$f":"IF(VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BL87=\"N\",0,SUM(BN87,'Other cost'!$B$16,VLOOKUP(BO87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BM87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS87,'travel frequence'!$A$1:$D$4,MATCH(BR87,'travel frequence'!$A$1:$D$1,0),FALSE)*BT87*IF(ISNA(VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BV87=\"N\",0,SUM(BX87,'Other cost'!$B$16,VLOOKUP(BY87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BW87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC87,'travel frequence'!$A$1:$D$4,MATCH(CB87,'travel frequence'!$A$1:$D$1,0),FALSE)*CD87*IF(ISNA(VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2189.4839007512783},{"$f":"IF(VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CF87=\"N\",0,SUM(CH87,'Other cost'!$B$16,VLOOKUP(CI87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CG87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM87,'travel frequence'!$A$1:$D$4,MATCH(CL87,'travel frequence'!$A$1:$D$1,0),FALSE)*CN87*IF(ISNA(VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":242.40714615460578},{"$f":"IF(VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CP87=\"N\",0,SUM(CR87,'Other cost'!$B$16,VLOOKUP(CS87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CQ87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW87,'travel frequence'!$A$1:$D$4,MATCH(CV87,'travel frequence'!$A$1:$D$1,0),FALSE)*CX87*IF(ISNA(VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3519716139507771},{"$f":"IF(VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CZ87=\"N\",0,SUM(DB87,'Other cost'!$B$16,VLOOKUP(DC87,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(DA87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A87=0,0,IF(A87=1,M87,IF(A87=2,M87+W87,IF(A87=3,M87+W87+AG87,IF(A87=4,M87+W87+AG87+AQ87,IF(A87=5,M87+W87+AG87+AQ87+BA87,IF(A87=6,M87+W87+AG87+AQ87+BA87+BK87,IF(A87=7,M87+W87+AG87+AQ87+BA87+BK87+BU87,IF(A87=8,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87,IF(A87=9,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87,IF(A87=10,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87+CY87))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":33494.534805354531}]
[2,86,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},2,496,2390,17817872,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K88,'travel frequence'!$A$1:$D$4,MATCH(J88,'travel frequence'!$A$1:$D$1,0),FALSE)*L88*IF(ISNA(VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.2044509522734},{"$f":"IF(VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(N88=\"N\",0,SUM(P88,'Other cost'!$B$16,VLOOKUP(Q88,'Other cost'!$A$9:$B$13,2,FALSE),IF(O88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(O88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U88,'travel frequence'!$A$1:$D$4,MATCH(T88,'travel frequence'!$A$1:$D$1,0),FALSE)*V88*IF(ISNA(VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":688.08189159295705},{"$f":"IF(VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(X88=\"N\",0,SUM(Z88,'Other cost'!$B$16,VLOOKUP(AA88,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(Y88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE88,'travel frequence'!$A$1:$D$4,MATCH(AD88,'travel frequence'!$A$1:$D$1,0),FALSE)*AF88*IF(ISNA(VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.316226246447386},{"$f":"IF(VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AH88=\"N\",0,SUM(AJ88,'Other cost'!$B$16,VLOOKUP(AK88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AI88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO88,'travel frequence'!$A$1:$D$4,MATCH(AN88,'travel frequence'!$A$1:$D$1,0),FALSE)*AP88*IF(ISNA(VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9095562022327104},{"$f":"IF(VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AR88=\"N\",0,SUM(AT88,'Other cost'!$B$16,VLOOKUP(AU88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AS88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY88,'travel frequence'!$A$1:$D$4,MATCH(AX88,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ88*IF(ISNA(VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1575510185165188},{"$f":"IF(VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BB88=\"N\",0,SUM(BD88,'Other cost'!$B$16,VLOOKUP(BE88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BC88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI88,'travel frequence'!$A$1:$D$4,MATCH(BH88,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ88*IF(ISNA(VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BL88=\"N\",0,SUM(BN88,'Other cost'!$B$16,VLOOKUP(BO88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BM88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS88,'travel frequence'!$A$1:$D$4,MATCH(BR88,'travel frequence'!$A$1:$D$1,0),FALSE)*BT88*IF(ISNA(VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BV88=\"N\",0,SUM(BX88,'Other cost'!$B$16,VLOOKUP(BY88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BW88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC88,'travel frequence'!$A$1:$D$4,MATCH(CB88,'travel frequence'!$A$1:$D$1,0),FALSE)*CD88*IF(ISNA(VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":286.32612236101818},{"$f":"IF(VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CF88=\"N\",0,SUM(CH88,'Other cost'!$B$16,VLOOKUP(CI88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CG88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM88,'travel frequence'!$A$1:$D$4,MATCH(CL88,'travel frequence'!$A$1:$D$1,0),FALSE)*CN88*IF(ISNA(VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.370765610459102},{"$f":"IF(VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CP88=\"N\",0,SUM(CR88,'Other cost'!$B$16,VLOOKUP(CS88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CQ88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW88,'travel frequence'!$A$1:$D$4,MATCH(CV88,'travel frequence'!$A$1:$D$1,0),FALSE)*CX88*IF(ISNA(VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":172.32765231412898},{"$f":"IF(VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CZ88=\"N\",0,SUM(DB88,'Other cost'!$B$16,VLOOKUP(DC88,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(DA88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A88=0,0,IF(A88=1,M88,IF(A88=2,M88+W88,IF(A88=3,M88+W88+AG88,IF(A88=4,M88+W88+AG88+AQ88,IF(A88=5,M88+W88+AG88+AQ88+BA88,IF(A88=6,M88+W88+AG88+AQ88+BA88+BK88,IF(A88=7,M88+W88+AG88+AQ88+BA88+BK88+BU88,IF(A88=8,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88,IF(A88=9,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88,IF(A88=10,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88+CY88))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":3926.852207192564}]
[1,87,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},28,227,11593,45607878,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K89,'travel frequence'!$A$1:$D$4,MATCH(J89,'travel frequence'!$A$1:$D$1,0),FALSE)*L89*IF(ISNA(VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0960659894274292},{"$f":"IF(VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(N89=\"N\",0,SUM(P89,'Other cost'!$B$16,VLOOKUP(Q89,'Other cost'!$A$9:$B$13,2,FALSE),IF(O89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(O89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U89,'travel frequence'!$A$1:$D$4,MATCH(T89,'travel frequence'!$A$1:$D$1,0),FALSE)*V89*IF(ISNA(VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.300390385588511},{"$f":"IF(VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(X89=\"N\",0,SUM(Z89,'Other cost'!$B$16,VLOOKUP(AA89,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(Y89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE89,'travel frequence'!$A$1:$D$4,MATCH(AD89,'travel frequence'!$A$1:$D$1,0),FALSE)*AF89*IF(ISNA(VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.77169250167265},{"$f":"IF(VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AH89=\"N\",0,SUM(AJ89,'Other cost'!$B$16,VLOOKUP(AK89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AI89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO89,'travel frequence'!$A$1:$D$4,MATCH(AN89,'travel frequence'!$A$1:$D$1,0),FALSE)*AP89*IF(ISNA(VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.3662750859844},{"$f":"IF(VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AR89=\"N\",0,SUM(AT89,'Other cost'!$B$16,VLOOKUP(AU89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AS89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AW89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY89,'travel frequence'!$A$1:$D$4,MATCH(AX89,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ89*IF(ISNA(VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5405.3656751974895},{"$f":"IF(VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BB89=\"N\",0,SUM(BD89,'Other cost'!$B$16,VLOOKUP(BE89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BC89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI89,'travel frequence'!$A$1:$D$4,MATCH(BH89,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ89*IF(ISNA(VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.540200923755854},{"$f":"IF(VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BL89=\"N\",0,SUM(BN89,'Other cost'!$B$16,VLOOKUP(BO89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BM89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS89,'travel frequence'!$A$1:$D$4,MATCH(BR89,'travel frequence'!$A$1:$D$1,0),FALSE)*BT89*IF(ISNA(VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.259021064640542},{"$f":"IF(VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BV89=\"N\",0,SUM(BX89,'Other cost'!$B$16,VLOOKUP(BY89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BW89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC89,'travel frequence'!$A$1:$D$4,MATCH(CB89,'travel frequence'!$A$1:$D$1,0),FALSE)*CD89*IF(ISNA(VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CF89=\"N\",0,SUM(CH89,'Other cost'!$B$16,VLOOKUP(CI89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CG89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM89,'travel frequence'!$A$1:$D$4,MATCH(CL89,'travel frequence'!$A$1:$D$1,0),FALSE)*CN89*IF(ISNA(VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.237094268203105},{"$f":"IF(VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CP89=\"N\",0,SUM(CR89,'Other cost'!$B$16,VLOOKUP(CS89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CQ89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW89,'travel frequence'!$A$1:$D$4,MATCH(CV89,'travel frequence'!$A$1:$D$1,0),FALSE)*CX89*IF(ISNA(VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0641299166852498},{"$f":"IF(VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CZ89=\"N\",0,SUM(DB89,'Other cost'!$B$16,VLOOKUP(DC89,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(DA89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A89=0,0,IF(A89=1,M89,IF(A89=2,M89+W89,IF(A89=3,M89+W89+AG89,IF(A89=4,M89+W89+AG89+AQ89,IF(A89=5,M89+W89+AG89+AQ89+BA89,IF(A89=6,M89+W89+AG89+AQ89+BA89+BK89,IF(A89=7,M89+W89+AG89+AQ89+BA89+BK89+BU89,IF(A89=8,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89,IF(A89=9,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89,IF(A89=10,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89+CY89))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":4.4601687840564912}]
[6,88,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},17,197,11742,47988923,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K90,'travel frequence'!$A$1:$D$4,MATCH(J90,'travel frequence'!$A$1:$D$1,0),FALSE)*L90*IF(ISNA(VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.351704041593818},{"$f":"IF(VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(N90=\"N\",0,SUM(P90,'Other cost'!$B$16,VLOOKUP(Q90,'Other cost'!$A$9:$B$13,2,FALSE),IF(O90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(O90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U90,'travel frequence'!$A$1:$D$4,MATCH(T90,'travel frequence'!$A$1:$D$1,0),FALSE)*V90*IF(ISNA(VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4394.4256245296401},{"$f":"IF(VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(X90=\"N\",0,SUM(Z90,'Other cost'!$B$16,VLOOKUP(AA90,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(Y90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE90,'travel frequence'!$A$1:$D$4,MATCH(AD90,'travel frequence'!$A$1:$D$1,0),FALSE)*AF90*IF(ISNA(VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2155.3256076446883},{"$f":"IF(VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AH90=\"N\",0,SUM(AJ90,'Other cost'!$B$16,VLOOKUP(AK90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AI90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO90,'travel frequence'!$A$1:$D$4,MATCH(AN90,'travel frequence'!$A$1:$D$1,0),FALSE)*AP90*IF(ISNA(VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7585202079690907},{"$f":"IF(VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AR90=\"N\",0,SUM(AT90,'Other cost'!$B$16,VLOOKUP(AU90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AS90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY90,'travel frequence'!$A$1:$D$4,MATCH(AX90,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ90*IF(ISNA(VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5707835355255053},{"$f":"IF(VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BB90=\"N\",0,SUM(BD90,'Other cost'!$B$16,VLOOKUP(BE90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BC90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI90,'travel frequence'!$A$1:$D$4,MATCH(BH90,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ90*IF(ISNA(VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BL90=\"N\",0,SUM(BN90,'Other cost'!$B$16,VLOOKUP(BO90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BM90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS90,'travel frequence'!$A$1:$D$4,MATCH(BR90,'travel frequence'!$A$1:$D$1,0),FALSE)*BT90*IF(ISNA(VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BV90=\"N\",0,SUM(BX90,'Other cost'!$B$16,VLOOKUP(BY90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BW90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC90,'travel frequence'!$A$1:$D$4,MATCH(CB90,'travel frequence'!$A$1:$D$1,0),FALSE)*CD90*IF(ISNA(VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CF90=\"N\",0,SUM(CH90,'Other cost'!$B$16,VLOOKUP(CI90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CG90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM90,'travel frequence'!$A$1:$D$4,MATCH(CL90,'travel frequence'!$A$1:$D$1,0),FALSE)*CN90*IF(ISNA(VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.370442236248},{"$f":"IF(VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CP90=\"N\",0,SUM(CR90,'Other cost'!$B$16,VLOOKUP(CS90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CQ90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW90,'travel frequence'!$A$1:$D$4,MATCH(CV90,'travel frequence'!$A$1:$D$1,0),FALSE)*CX90*IF(ISNA(VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.511640715579144},{"$f":"IF(VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CZ90=\"N\",0,SUM(DB90,'Other cost'!$B$16,VLOOKUP(DC90,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(DA90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A90=0,0,IF(A90=1,M90,IF(A90=2,M90+W90,IF(A90=3,M90+W90+AG90,IF(A90=4,M90+W90+AG90+AQ90,IF(A90=5,M90+W90+AG90+AQ90+BA90,IF(A90=6,M90+W90+AG90+AQ90+BA90+BK90,IF(A90=7,M90+W90+AG90+AQ90+BA90+BK90+BU90,IF(A90=8,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90,IF(A90=9,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90,IF(A90=10,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90+CY90))))))))))))/(1+Variables!$G$12)^3)*(1+Variables!$G$16)","v":7147.9502130320252}]

{"sheet":"Simulation5","index":4,"n_rows":103,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":6},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},{"$f":"RANDBETWEEN(1,50)","v":33},{"$f":"RANDBETWEEN(D3,500)","v":225},{"$f":"RANDBETWEEN(E3,20000)","v":11106},{"$f":"RANDBETWEEN(500000,50000000)","v":48720795},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719061537721092},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214247164714576},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4887.8074609887108},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":79.461211025749535},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.227340628312},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":100.9429327458847},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":5408.4344810686498}]
[{"$f":"RANDBETWEEN(0,10)","v":7},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},{"$f":"RANDBETWEEN(1,50)","v":31},{"$f":"RANDBETWEEN(D4,500)","v":204},{"$f":"RANDBETWEEN(E4,20000)","v":4755},{"$f":"RANDBETWEEN(500000,50000000)","v":12394283},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.981900969937997},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3371.8058977336268},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":226.34098554672755},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.564036561992793},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.613388292379419},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1704.5269966455944},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2720743713276343},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4013.4492012326641}]
[3,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},20,248,8786,804936,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1011.5982883654762},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.072028569626184},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.80643996202604928},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2862783506029913},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5196335178671827},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2979.0567139779023},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4616039756261543},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4505.8232798915769},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4135024847663469},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":1194.2514522109159},null,null,null,"Results"]
[1,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},37,231,5486,17198617,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2792.723886856596},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1679913095985963},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.79967410994738},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647201623988519},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.285806923798182},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5481556982513056},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.241257850538936},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":3030.6996822963119},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":1281856.5376314176}]
[10,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},28,396,19997,31368652,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":410.46694862513806},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3235.8627362961729},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6675463846910699},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":802.88323532160678},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.9099276509978},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":325.84760844703271},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3210.5299363702629},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13823.223764577515},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":26090.025777770574},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":984460.52514040633}]
[1,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},16,155,6749,4618352,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":283.33940682487952},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0721150186316897},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.137979561484574},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3193.1377314868773},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9972488208674926},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1075.2402565210914},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1992777502360035},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.6388392877959},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":307.48354833342756},null,null,null,"Annual Expenses",755321.95]
[3,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},27,101,15023,41426459,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7823156956361927},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4492.7255602760479},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9247511922104268},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26240.983063093241},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6629956128901924},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.181419401367869},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.1737935448027},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":0},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":-457925.93750898866}]
[6,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},25,279,10086,38121196,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.414956101921618},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.401137312711533},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4086.0354228469432},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52855.578193200512},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.751816535942709},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.770965797646241},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.891008176961812},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3424.7428478335564},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.74508038157681211},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":61913.757116810317}]
[9,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},34,156,13285,38826443,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":70.521261832235083},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3220.1971860884446},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2514.4599962303187},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2329.5612533912249},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.61218712833565},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.017307455897686},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5923466567887816},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.302403286447758},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1690.0823113935974},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":8906.6278047808464}]
[8,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},23,153,2976,8406337,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1862.2758938255247},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6343672443592663},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3067.9241233993143},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3424.3194128157802},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1015.2163648097109},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.03795574288759},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.0312868647097},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3232.7490960148975},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.70019821003959},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":12006.185948685395},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":1}]
[9,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},45,104,4988,41228365,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1748.1755357986347},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1519.5501912934733},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3192.7883524069184},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2127156773990508},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6194197482932},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":7016.6894178759067}]
[7,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},21,433,14237,33604514,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3017.2701937371985},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":389.92214316647011},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":285.6835030027446},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":144.50055893816247},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":113.31030981676142},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5602655380033852},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4164.3699499129216}]
[5,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},9,411,9666,31381394,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2649.2751701804914},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":347.1982744020404},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4269.1340883805233},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":158.6702953883391},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":84.672979169797784},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28065.851109958265},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":738.78232773406569},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":7884.7302253806829}]
[5,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},22,337,8700,1651772,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.9091082553687},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1954.8436768214831},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4132191182597333},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":541.09310304644509},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.452448166512934},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26698.95843616502},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15769.072326359963},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30871.046183467981},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.22432438328029},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2744.7843336170286}]
[3,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},4,207,5017,8115591,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2580.4768567800825},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.3179045200552},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":130.76697858761773},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.3162674263481},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3309001613070537},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5706586630974346},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.7594160387136932},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.413329175635031},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4667.2774841930795}]
[2,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},7,310,8175,5038827,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":170.6634598761587},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.238469043359522},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6974498655483936},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7807946614403889},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3092349596645181},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7183304798758163},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":285.69582630225875},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.3984591329404},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4511960777929396},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":185.20616952520908}]
[2,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},19,189,3397,7113580,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":117.89184298417976},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3315822751355579},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6807052406182041},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3099457462038835},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":461.88968333354012},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1675.7902343166988},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3512.6425300427254},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1189.4587094432363},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1015.4730223214424},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":135.89406275914834}]
[3,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},21,214,16961,27860422,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32222.7217740696},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81448244069629638},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3378.9385825457775},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6760513954720011},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":516.22126523004704},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.2901401860629333},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6968590645800008},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.77569756256790123},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1435246955377787},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":38636.261068092579}]
[3,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},33,229,1273,31958018,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1204.5313651636411},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005211254528186},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1530713003376327},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751302813632044},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3586694813303772},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":114.99606752716909},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3164.8856767401685},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.13664815885749},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6010422509056355},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":1320.6876417980354}]
[6,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},43,328,16114,39533799,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.7354367306547},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23310.004293716302},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":917.77545714696043},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9751886168232},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5121.691501929181},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.770575351799029},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3624640403707229},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1677.3396412971986},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":34061.771231285282}]
[4,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},50,341,14560,5988211,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4719438910808553},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.4081938720346},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.4081938720346},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.138463346485132},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24699.766688706652},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":73.354435628673713},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":1.597372337470115}]
[6,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},31,150,18237,42189519,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.753108903369025},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6770153761530135},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.2087560695670767},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37666.673738473117},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.7100842880402},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2094.5920727603925},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0720683733819096},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4105.4004626103697},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":40931.310076485512}]
[8,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},8,494,15619,29791163,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7660312294500669},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.310409194308747},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":340.48071022447317},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2725636853250535},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6806902269286379},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3519.1526130654852},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":281.01085310256241},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7047822571857889},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4598.7778863982739}]
[10,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},15,277,15976,32274696,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6895078193852031},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.665520544992802},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.610165499204},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.88224469373836},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3293.2271998869651},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.3933352917916},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1519.5186138623524},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":10677.394090224792}]
[8,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},23,171,15666,34230001,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.4942603193615},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":913.76874115696637},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9728557599263574},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2234.0031933231044},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.021964264992206},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.0293901275231},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.2280735734885},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4791.4977265959033}]
[1,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},49,315,2606,16715220,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.281300186016111},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":388.26728326501296},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2581218211009944},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9548730926605962},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.688979630184278},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.944901258997454},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1029731629533277},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7785786709481242},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":17.668675207512084}]
[9,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},49,236,1393,4710058,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.589247377729542},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7508892311208744},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45545.063107004833},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.245801427272},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.87871372479532},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.4486987490695},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.3825425989576},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":58392.434208882507}]
[6,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},30,56,17622,20732272,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.8704998390459533},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3106.1682938073372},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4133717514366348},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2701.6474287966557},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.841812067930224},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3008484068101591},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.76003843239891},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":151.80523948880449},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":6341.1612326413006}]
[8,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},1,137,18099,33472084,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.041845163237795},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.4579770316427},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0242340510154442},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9547961180933517},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7802925637693043},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":131.36229913587329},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2781.6816093909028}]
[8,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},40,311,10489,48017832,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":346.40682541753512},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.8229317290725557},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.5992104028981},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3193.0168418958274},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2394585619872},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":82.401839091539642},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1796.0719735664024},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":7376.7199517478275}]
[10,32,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},8,117,917,37779734,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K34,'travel frequence'!$A$1:$D$4,MATCH(J34,'travel frequence'!$A$1:$D$1,0),FALSE)*L34*IF(ISNA(VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1340.3965268552456},{"$f":"IF(VLOOKUP(I34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(N34=\"N\",0,SUM(P34,'Other cost'!$B$16,VLOOKUP(Q34,'Other cost'!$A$9:$B$13,2,FALSE),IF(O34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(O34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U34,'travel frequence'!$A$1:$D$4,MATCH(T34,'travel frequence'!$A$1:$D$1,0),FALSE)*V34*IF(ISNA(VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.479287462397409},{"$f":"IF(VLOOKUP(S34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(X34=\"N\",0,SUM(Z34,'Other cost'!$B$16,VLOOKUP(AA34,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(Y34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE34,'travel frequence'!$A$1:$D$4,MATCH(AD34,'travel frequence'!$A$1:$D$1,0),FALSE)*AF34*IF(ISNA(VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":527.16182496629654},{"$f":"IF(VLOOKUP(AC34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AH34=\"N\",0,SUM(AJ34,'Other cost'!$B$16,VLOOKUP(AK34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AI34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO34,'travel frequence'!$A$1:$D$4,MATCH(AN34,'travel frequence'!$A$1:$D$1,0),FALSE)*AP34*IF(ISNA(VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(AR34=\"N\",0,SUM(AT34,'Other cost'!$B$16,VLOOKUP(AU34,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(AS34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY34,'travel frequence'!$A$1:$D$4,MATCH(AX34,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ34*IF(ISNA(VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":223.01818621135757},{"$f":"IF(VLOOKUP(AW34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BB34=\"N\",0,SUM(BD34,'Other cost'!$B$16,VLOOKUP(BE34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BC34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI34,'travel frequence'!$A$1:$D$4,MATCH(BH34,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ34*IF(ISNA(VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.38099592902313},{"$f":"IF(VLOOKUP(BG34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BL34=\"N\",0,SUM(BN34,'Other cost'!$B$16,VLOOKUP(BO34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BM34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS34,'travel frequence'!$A$1:$D$4,MATCH(BR34,'travel frequence'!$A$1:$D$1,0),FALSE)*BT34*IF(ISNA(VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7634673373069569},{"$f":"IF(VLOOKUP(BQ34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(BV34=\"N\",0,SUM(BX34,'Other cost'!$B$16,VLOOKUP(BY34,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(BW34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC34,'travel frequence'!$A$1:$D$4,MATCH(CB34,'travel frequence'!$A$1:$D$1,0),FALSE)*CD34*IF(ISNA(VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":490.32367181220462},{"$f":"IF(VLOOKUP(CA34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CF34=\"N\",0,SUM(CH34,'Other cost'!$B$16,VLOOKUP(CI34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CG34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM34,'travel frequence'!$A$1:$D$4,MATCH(CL34,'travel frequence'!$A$1:$D$1,0),FALSE)*CN34*IF(ISNA(VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28111.265171957453},{"$f":"IF(VLOOKUP(CK34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CP34=\"N\",0,SUM(CR34,'Other cost'!$B$16,VLOOKUP(CS34,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(CQ34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU34,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR33,IF(ISNA(VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU34,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW34,'travel frequence'!$A$1:$D$4,MATCH(CV34,'travel frequence'!$A$1:$D$1,0),FALSE)*CX34*IF(ISNA(VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX34,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29110.028222289413},{"$f":"IF(VLOOKUP(CU34,'Industry Type P'!$A$1:$S$102,MATCH($C34,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ34=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H34,IF(CZ34=\"N\",0,SUM(DB34,'Other cost'!$B$16,VLOOKUP(DC34,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA34>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE),HLOOKUP(DA34,'Salary in Industry'!$N$1:$AQ$1001,$B34+1,FALSE)),IF(ISNA(VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU34,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A34=0,0,IF(A34=1,M34,IF(A34=2,M34+W34,IF(A34=3,M34+W34+AG34,IF(A34=4,M34+W34+AG34+AQ34,IF(A34=5,M34+W34+AG34+AQ34+BA34,IF(A34=6,M34+W34+AG34+AQ34+BA34+BK34,IF(A34=7,M34+W34+AG34+AQ34+BA34+BK34+BU34,IF(A34=8,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34,IF(A34=9,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34,IF(A34=10,M34+W34+AG34+AQ34+BA34+BK34+BU34+CE34+CO34+CY34))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":65206.982732698118}]
[4,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},38,84,4873,28402820,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5022.4318877475944},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.347103665587497},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":116.14555712586149},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.449810863251102},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.685173302328376},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5695811450738688},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9817893736804715},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.9873244194077},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40176.725329065121},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":5630.4902166228012}]
[10,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},6,155,16920,7833480,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1991219728199893},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.765205459126101},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2913.637371005218},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":127.39269241660332},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.61616612135759},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":3496.1329823753954}]
[8,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},7,398,16763,36685693,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":68.530335745567101},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2334.756888126758},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2154566564321474},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9731856178300533},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.6945603504423432},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.8943498618062},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7340619195577816},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":93.830104138218232},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4577.2092469721738}]
[0,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},13,172,14578,3119338,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.82771159253258},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":172.03296004731965},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8061124015970371},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41303.64513331226},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.4091433078058},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.1420007259262},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9733666683097084},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":0}]
[1,43,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},31,108,5212,33268096,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K45,'travel frequence'!$A$1:$D$4,MATCH(J45,'travel frequence'!$A$1:$D$1,0),FALSE)*L45*IF(ISNA(VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.1203819149003154},{"$f":"IF(VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(N45=\"N\",0,SUM(P45,'Other cost'!$B$16,VLOOKUP(Q45,'Other cost'!$A$9:$B$13,2,FALSE),IF(O45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(O45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U45,'travel frequence'!$A$1:$D$4,MATCH(T45,'travel frequence'!$A$1:$D$1,0),FALSE)*V45*IF(ISNA(VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5190146808604421},{"$f":"IF(VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(X45=\"N\",0,SUM(Z45,'Other cost'!$B$16,VLOOKUP(AA45,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(Y45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE45,'travel frequence'!$A$1:$D$4,MATCH(AD45,'travel frequence'!$A$1:$D$1,0),FALSE)*AF45*IF(ISNA(VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":108.54148320445672},{"$f":"IF(VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AH45=\"N\",0,SUM(AJ45,'Other cost'!$B$16,VLOOKUP(AK45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AI45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO45,'travel frequence'!$A$1:$D$4,MATCH(AN45,'travel frequence'!$A$1:$D$1,0),FALSE)*AP45*IF(ISNA(VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.107313517632249},{"$f":"IF(VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AR45=\"N\",0,SUM(AT45,'Other cost'!$B$16,VLOOKUP(AU45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AS45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY45,'travel frequence'!$A$1:$D$4,MATCH(AX45,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ45*IF(ISNA(VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4060163120671576},{"$f":"IF(VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BB45=\"N\",0,SUM(BD45,'Other cost'!$B$16,VLOOKUP(BE45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BC45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI45,'travel frequence'!$A$1:$D$4,MATCH(BH45,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ45*IF(ISNA(VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1241.2750197038595},{"$f":"IF(VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BL45=\"N\",0,SUM(BN45,'Other cost'!$B$16,VLOOKUP(BO45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BM45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS45,'travel frequence'!$A$1:$D$4,MATCH(BR45,'travel frequence'!$A$1:$D$1,0),FALSE)*BT45*IF(ISNA(VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3820974689939671},{"$f":"IF(VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BV45=\"N\",0,SUM(BX45,'Other cost'!$B$16,VLOOKUP(BY45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BW45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC45,'travel frequence'!$A$1:$D$4,MATCH(CB45,'travel frequence'!$A$1:$D$1,0),FALSE)*CD45*IF(ISNA(VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2036360323248232},{"$f":"IF(VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CF45=\"N\",0,SUM(CH45,'Other cost'!$B$16,VLOOKUP(CI45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CG45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM45,'travel frequence'!$A$1:$D$4,MATCH(CL45,'travel frequence'!$A$1:$D$1,0),FALSE)*CN45*IF(ISNA(VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CP45=\"N\",0,SUM(CR45,'Other cost'!$B$16,VLOOKUP(CS45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CQ45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW45,'travel frequence'!$A$1:$D$4,MATCH(CV45,'travel frequence'!$A$1:$D$1,0),FALSE)*CX45*IF(ISNA(VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9651000788154382},{"$f":"IF(VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CZ45=\"N\",0,SUM(DB45,'Other cost'!$B$16,VLOOKUP(DC45,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(DA45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A45=0,0,IF(A45=1,M45,IF(A45=2,M45+W45,IF(A45=3,M45+W45+AG45,IF(A45=4,M45+W45+AG45+AQ45,IF(A45=5,M45+W45+AG45+AQ45+BA45,IF(A45=6,M45+W45+AG45+AQ45+BA45+BK45,IF(A45=7,M45+W45+AG45+AQ45+BA45+BK45+BU45,IF(A45=8,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45,IF(A45=9,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45,IF(A45=10,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45+CY45))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":1.2158527842725033}]
[5,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},8,307,6470,37053563,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.9085575438412},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.09935367019733},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.588965560280698},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.322824343124474},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1056490938668722},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":921.6763271946038},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":644.73896881464952},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2725194489632772},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1629.225830899552},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":3200.2053777516508}]
[0,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},23,446,12098,38510059,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.591981049870853},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.0773474171133},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2149903291248911},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6013575340896402},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.2375684656872},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7277257826013805},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12113.798673925419},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.1925798607235},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.063800137776109},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":0}]
[1,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},7,308,17442,40865866,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":255.9868501050085},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4835.0320914417944},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.5948661394145},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.449301659552873},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.234834793267851},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5076.7836960138848},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29732.398589974324},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85328950035002837},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2155266037803045},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":277.80020392868886}]
[7,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},17,332,18663,41637566,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2330926053285},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4297.8099508998366},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.4457712315166},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.3857137528531132},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":272.69604138459471},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.037623625926948},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1367.585308621236},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.659806772632326},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":7053.4579446960643}]
[10,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},12,146,10747,46075150,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13696.81770763796},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":196.61015726120479},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.041429206396913},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19350.97790894764},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3414.401952289194},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":837.82737469263384},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.64724279877008},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":40779.392390294321}]
[3,56,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},34,70,15733,32322847,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K58,'travel frequence'!$A$1:$D$4,MATCH(J58,'travel frequence'!$A$1:$D$1,0),FALSE)*L58*IF(ISNA(VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4360.6624077696442},{"$f":"IF(VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(N58=\"N\",0,SUM(P58,'Other cost'!$B$16,VLOOKUP(Q58,'Other cost'!$A$9:$B$13,2,FALSE),IF(O58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(O58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U58,'travel frequence'!$A$1:$D$4,MATCH(T58,'travel frequence'!$A$1:$D$1,0),FALSE)*V58*IF(ISNA(VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.886630740687252},{"$f":"IF(VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(X58=\"N\",0,SUM(Z58,'Other cost'!$B$16,VLOOKUP(AA58,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(Y58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE58,'travel frequence'!$A$1:$D$4,MATCH(AD58,'travel frequence'!$A$1:$D$1,0),FALSE)*AF58*IF(ISNA(VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5832.9112667886629},{"$f":"IF(VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AH58=\"N\",0,SUM(AJ58,'Other cost'!$B$16,VLOOKUP(AK58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AI58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO58,'travel frequence'!$A$1:$D$4,MATCH(AN58,'travel frequence'!$A$1:$D$1,0),FALSE)*AP58*IF(ISNA(VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9614494489106},{"$f":"IF(VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AR58=\"N\",0,SUM(AT58,'Other cost'!$B$16,VLOOKUP(AU58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AS58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY58,'travel frequence'!$A$1:$D$4,MATCH(AX58,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ58*IF(ISNA(VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9867802970224968},{"$f":"IF(VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BB58=\"N\",0,SUM(BD58,'Other cost'!$B$16,VLOOKUP(BE58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BC58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI58,'travel frequence'!$A$1:$D$4,MATCH(BH58,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ58*IF(ISNA(VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.3005536436731},{"$f":"IF(VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BL58=\"N\",0,SUM(BN58,'Other cost'!$B$16,VLOOKUP(BO58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BM58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS58,'travel frequence'!$A$1:$D$4,MATCH(BR58,'travel frequence'!$A$1:$D$1,0),FALSE)*BT58*IF(ISNA(VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47785.638651970956},{"$f":"IF(VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BV58=\"N\",0,SUM(BX58,'Other cost'!$B$16,VLOOKUP(BY58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BW58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC58,'travel frequence'!$A$1:$D$4,MATCH(CB58,'travel frequence'!$A$1:$D$1,0),FALSE)*CD58*IF(ISNA(VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":112.05732263887191},{"$f":"IF(VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CF58=\"N\",0,SUM(CH58,'Other cost'!$B$16,VLOOKUP(CI58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CG58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM58,'travel frequence'!$A$1:$D$4,MATCH(CL58,'travel frequence'!$A$1:$D$1,0),FALSE)*CN58*IF(ISNA(VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CP58=\"N\",0,SUM(CR58,'Other cost'!$B$16,VLOOKUP(CS58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CQ58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW58,'travel frequence'!$A$1:$D$4,MATCH(CV58,'travel frequence'!$A$1:$D$1,0),FALSE)*CX58*IF(ISNA(VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4414.2158872055297},{"$f":"IF(VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CZ58=\"N\",0,SUM(DB58,'Other cost'!$B$16,VLOOKUP(DC58,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(DA58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A58=0,0,IF(A58=1,M58,IF(A58=2,M58+W58,IF(A58=3,M58+W58+AG58,IF(A58=4,M58+W58+AG58+AQ58,IF(A58=5,M58+W58+AG58+AQ58+BA58,IF(A58=6,M58+W58+AG58+AQ58+BA58+BK58,IF(A58=7,M58+W58+AG58+AQ58+BA58+BK58+BU58,IF(A58=8,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58,IF(A58=9,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58,IF(A58=10,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58+CY58))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":11123.930631619882}]
[7,57,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},32,132,5096,35810534,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K59,'travel frequence'!$A$1:$D$4,MATCH(J59,'travel frequence'!$A$1:$D$1,0),FALSE)*L59*IF(ISNA(VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(N59=\"N\",0,SUM(P59,'Other cost'!$B$16,VLOOKUP(Q59,'Other cost'!$A$9:$B$13,2,FALSE),IF(O59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(O59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U59,'travel frequence'!$A$1:$D$4,MATCH(T59,'travel frequence'!$A$1:$D$1,0),FALSE)*V59*IF(ISNA(VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(X59=\"N\",0,SUM(Z59,'Other cost'!$B$16,VLOOKUP(AA59,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(Y59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE59,'travel frequence'!$A$1:$D$4,MATCH(AD59,'travel frequence'!$A$1:$D$1,0),FALSE)*AF59*IF(ISNA(VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5162859583570611},{"$f":"IF(VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AH59=\"N\",0,SUM(AJ59,'Other cost'!$B$16,VLOOKUP(AK59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AI59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO59,'travel frequence'!$A$1:$D$4,MATCH(AN59,'travel frequence'!$A$1:$D$1,0),FALSE)*AP59*IF(ISNA(VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.90409732295399},{"$f":"IF(VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AR59=\"N\",0,SUM(AT59,'Other cost'!$B$16,VLOOKUP(AU59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AS59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY59,'travel frequence'!$A$1:$D$4,MATCH(AX59,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ59*IF(ISNA(VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.939835032572613},{"$f":"IF(VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BB59=\"N\",0,SUM(BD59,'Other cost'!$B$16,VLOOKUP(BE59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BC59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI59,'travel frequence'!$A$1:$D$4,MATCH(BH59,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ59*IF(ISNA(VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.135295072090351},{"$f":"IF(VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BL59=\"N\",0,SUM(BN59,'Other cost'!$B$16,VLOOKUP(BO59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BM59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS59,'travel frequence'!$A$1:$D$4,MATCH(BR59,'travel frequence'!$A$1:$D$1,0),FALSE)*BT59*IF(ISNA(VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1515.7988907751449},{"$f":"IF(VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BV59=\"N\",0,SUM(BX59,'Other cost'!$B$16,VLOOKUP(BY59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BW59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC59,'travel frequence'!$A$1:$D$4,MATCH(CB59,'travel frequence'!$A$1:$D$1,0),FALSE)*CD59*IF(ISNA(VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":375.46219093390692},{"$f":"IF(VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CF59=\"N\",0,SUM(CH59,'Other cost'!$B$16,VLOOKUP(CI59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CG59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM59,'travel frequence'!$A$1:$D$4,MATCH(CL59,'travel frequence'!$A$1:$D$1,0),FALSE)*CN59*IF(ISNA(VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":274.14945924802214},{"$f":"IF(VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CP59=\"N\",0,SUM(CR59,'Other cost'!$B$16,VLOOKUP(CS59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CQ59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW59,'travel frequence'!$A$1:$D$4,MATCH(CV59,'travel frequence'!$A$1:$D$1,0),FALSE)*CX59*IF(ISNA(VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CZ59=\"N\",0,SUM(DB59,'Other cost'!$B$16,VLOOKUP(DC59,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(DA59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A59=0,0,IF(A59=1,M59,IF(A59=2,M59+W59,IF(A59=3,M59+W59+AG59,IF(A59=4,M59+W59+AG59+AQ59,IF(A59=5,M59+W59+AG59+AQ59+BA59,IF(A59=6,M59+W59+AG59+AQ59+BA59+BK59,IF(A59=7,M59+W59+AG59+AQ59+BA59+BK59+BU59,IF(A59=8,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59,IF(A59=9,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59,IF(A59=10,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59+CY59))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2192.4493279311882}]
[2,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},7,362,3613,37463257,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2373.6866621981926},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038723486041284},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.71676028623239552},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2246869577493},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.0659660343345},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1276812490140902},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2575.9551264096945}]
[9,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},4,288,6471,16931692,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.137725557468457},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3092649642787135},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.043658021089328},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.699939393980898},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.2228286306283},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":769.80280254900129},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":228.80539379401537},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":3249.1505493045443}]
[8,64,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},3,400,16758,33785110,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K66,'travel frequence'!$A$1:$D$4,MATCH(J66,'travel frequence'!$A$1:$D$1,0),FALSE)*L66*IF(ISNA(VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.382104412759487},{"$f":"IF(VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(N66=\"N\",0,SUM(P66,'Other cost'!$B$16,VLOOKUP(Q66,'Other cost'!$A$9:$B$13,2,FALSE),IF(O66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(O66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U66,'travel frequence'!$A$1:$D$4,MATCH(T66,'travel frequence'!$A$1:$D$1,0),FALSE)*V66*IF(ISNA(VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":560.26564062504087},{"$f":"IF(VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(X66=\"N\",0,SUM(Z66,'Other cost'!$B$16,VLOOKUP(AA66,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(Y66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE66,'travel frequence'!$A$1:$D$4,MATCH(AD66,'travel frequence'!$A$1:$D$1,0),FALSE)*AF66*IF(ISNA(VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2403.1104288920164},{"$f":"IF(VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AH66=\"N\",0,SUM(AJ66,'Other cost'!$B$16,VLOOKUP(AK66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AI66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO66,'travel frequence'!$A$1:$D$4,MATCH(AN66,'travel frequence'!$A$1:$D$1,0),FALSE)*AP66*IF(ISNA(VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":288.79576031925473},{"$f":"IF(VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AR66=\"N\",0,SUM(AT66,'Other cost'!$B$16,VLOOKUP(AU66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AS66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY66,'travel frequence'!$A$1:$D$4,MATCH(AX66,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ66*IF(ISNA(VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BB66=\"N\",0,SUM(BD66,'Other cost'!$B$16,VLOOKUP(BE66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BC66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI66,'travel frequence'!$A$1:$D$4,MATCH(BH66,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ66*IF(ISNA(VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0721582187539984},{"$f":"IF(VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BL66=\"N\",0,SUM(BN66,'Other cost'!$B$16,VLOOKUP(BO66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BM66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS66,'travel frequence'!$A$1:$D$4,MATCH(BR66,'travel frequence'!$A$1:$D$1,0),FALSE)*BT66*IF(ISNA(VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1501.9440180575102},{"$f":"IF(VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BV66=\"N\",0,SUM(BX66,'Other cost'!$B$16,VLOOKUP(BY66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BW66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC66,'travel frequence'!$A$1:$D$4,MATCH(CB66,'travel frequence'!$A$1:$D$1,0),FALSE)*CD66*IF(ISNA(VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":68.180965923029092},{"$f":"IF(VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CF66=\"N\",0,SUM(CH66,'Other cost'!$B$16,VLOOKUP(CI66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CG66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM66,'travel frequence'!$A$1:$D$4,MATCH(CL66,'travel frequence'!$A$1:$D$1,0),FALSE)*CN66*IF(ISNA(VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.348402462530387},{"$f":"IF(VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CP66=\"N\",0,SUM(CR66,'Other cost'!$B$16,VLOOKUP(CS66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CQ66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW66,'travel frequence'!$A$1:$D$4,MATCH(CV66,'travel frequence'!$A$1:$D$1,0),FALSE)*CX66*IF(ISNA(VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":451.49612065021614},{"$f":"IF(VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CZ66=\"N\",0,SUM(DB66,'Other cost'!$B$16,VLOOKUP(DC66,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(DA66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A66=0,0,IF(A66=1,M66,IF(A66=2,M66+W66,IF(A66=3,M66+W66+AG66,IF(A66=4,M66+W66+AG66+AQ66,IF(A66=5,M66+W66+AG66+AQ66+BA66,IF(A66=6,M66+W66+AG66+AQ66+BA66+BK66,IF(A66=7,M66+W66+AG66+AQ66+BA66+BK66+BU66,IF(A66=8,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66,IF(A66=9,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66,IF(A66=10,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66+CY66))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":5245.6484941591234}]
[6,65,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},34,207,4885,27614413,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K67,'travel frequence'!$A$1:$D$4,MATCH(J67,'travel frequence'!$A$1:$D$1,0),FALSE)*L67*IF(ISNA(VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3354.2491866534629},{"$f":"IF(VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(O67,Negotiation_Team,2,FALSE),VLOOKUP(O67,Recording_Equipment,2,FALSE),VLOOKUP(O67,Security,2,FALSE))","v":0},{"$f":"IF(N67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(N67=\"N\",0,SUM(P67,'Other cost'!$B$16,VLOOKUP(Q67,'Other cost'!$A$9:$B$13,2,FALSE),IF(O67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(O67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U67,'travel frequence'!$A$1:$D$4,MATCH(T67,'travel frequence'!$A$1:$D$1,0),FALSE)*V67*IF(ISNA(VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4015.3958641135191},{"$f":"IF(VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(Y67,Negotiation_Team,2,FALSE),VLOOKUP(Y67,Recording_Equipment,2,FALSE),VLOOKUP(Y67,Security,2,FALSE))","v":0},{"$f":"IF(X67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(X67=\"N\",0,SUM(Z67,'Other cost'!$B$16,VLOOKUP(AA67,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(Y67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE67,'travel frequence'!$A$1:$D$4,MATCH(AD67,'travel frequence'!$A$1:$D$1,0),FALSE)*AF67*IF(ISNA(VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.466217649361759},{"$f":"IF(VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AI67,Negotiation_Team,2,FALSE),VLOOKUP(AI67,Recording_Equipment,2,FALSE),VLOOKUP(AI67,Security,2,FALSE))","v":0},{"$f":"IF(AH67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AH67=\"N\",0,SUM(AJ67,'Other cost'!$B$16,VLOOKUP(AK67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AI67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO67,'travel frequence'!$A$1:$D$4,MATCH(AN67,'travel frequence'!$A$1:$D$1,0),FALSE)*AP67*IF(ISNA(VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.08563759799233},{"$f":"IF(VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AS67,Negotiation_Team,2,FALSE),VLOOKUP(AS67,Recording_Equipment,2,FALSE),VLOOKUP(AS67,Security,2,FALSE))","v":0},{"$f":"IF(AR67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AR67=\"N\",0,SUM(AT67,'Other cost'!$B$16,VLOOKUP(AU67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AS67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY67,'travel frequence'!$A$1:$D$4,MATCH(AX67,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ67*IF(ISNA(VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9322074436272372},{"$f":"IF(VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BC67,Negotiation_Team,2,FALSE),VLOOKUP(BC67,Recording_Equipment,2,FALSE),VLOOKUP(BC67,Security,2,FALSE))","v":0},{"$f":"IF(BB67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BB67=\"N\",0,SUM(BD67,'Other cost'!$B$16,VLOOKUP(BE67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BC67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI67,'travel frequence'!$A$1:$D$4,MATCH(BH67,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ67*IF(ISNA(VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8617190118268172},{"$f":"IF(VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BM67,Negotiation_Team,2,FALSE),VLOOKUP(BM67,Recording_Equipment,2,FALSE),VLOOKUP(BM67,Security,2,FALSE))","v":0},{"$f":"IF(BL67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BL67=\"N\",0,SUM(BN67,'Other cost'!$B$16,VLOOKUP(BO67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BM67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS67,'travel frequence'!$A$1:$D$4,MATCH(BR67,'travel frequence'!$A$1:$D$1,0),FALSE)*BT67*IF(ISNA(VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6020192982928361},{"$f":"IF(VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BW67,Negotiation_Team,2,FALSE),VLOOKUP(BW67,Recording_Equipment,2,FALSE),VLOOKUP(BW67,Security,2,FALSE))","v":0},{"$f":"IF(BV67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BV67=\"N\",0,SUM(BX67,'Other cost'!$B$16,VLOOKUP(BY67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BW67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC67,'travel frequence'!$A$1:$D$4,MATCH(CB67,'travel frequence'!$A$1:$D$1,0),FALSE)*CD67*IF(ISNA(VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.7345478056995},{"$f":"IF(VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CG67,Negotiation_Team,2,FALSE),VLOOKUP(CG67,Recording_Equipment,2,FALSE),VLOOKUP(CG67,Security,2,FALSE))","v":0},{"$f":"IF(CF67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CF67=\"N\",0,SUM(CH67,'Other cost'!$B$16,VLOOKUP(CI67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CG67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM67,'travel frequence'!$A$1:$D$4,MATCH(CL67,'travel frequence'!$A$1:$D$1,0),FALSE)*CN67*IF(ISNA(VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":342.09086842317777},{"$f":"IF(VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CQ67,Negotiation_Team,2,FALSE),VLOOKUP(CQ67,Recording_Equipment,2,FALSE),VLOOKUP(CQ67,Security,2,FALSE))","v":0},{"$f":"IF(CP67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CP67=\"N\",0,SUM(CR67,'Other cost'!$B$16,VLOOKUP(CS67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CQ67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW67,'travel frequence'!$A$1:$D$4,MATCH(CV67,'travel frequence'!$A$1:$D$1,0),FALSE)*CX67*IF(ISNA(VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5394089079042994},{"$f":"IF(VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(DA67,Negotiation_Team,2,FALSE),VLOOKUP(DA67,Recording_Equipment,2,FALSE),VLOOKUP(DA67,Security,2,FALSE))","v":0},{"$f":"IF(CZ67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CZ67=\"N\",0,SUM(DB67,'Other cost'!$B$16,VLOOKUP(DC67,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(DA67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A67=0,0,IF(A67=1,M67,IF(A67=2,M67+W67,IF(A67=3,M67+W67+AG67,IF(A67=4,M67+W67+AG67+AQ67,IF(A67=5,M67+W67+AG67+AQ67+BA67,IF(A67=6,M67+W67+AG67+AQ67+BA67+BK67,IF(A67=7,M67+W67+AG67+AQ67+BA67+BK67+BU67,IF(A67=8,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67,IF(A67=9,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67,IF(A67=10,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67+CY67))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":8744.6347169682795}]
[9,68,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},44,254,2259,13145278,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K70,'travel frequence'!$A$1:$D$4,MATCH(J70,'travel frequence'!$A$1:$D$1,0),FALSE)*L70*IF(ISNA(VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9822.2089573780886},{"$f":"IF(VLOOKUP(I70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(N70=\"N\",0,SUM(P70,'Other cost'!$B$16,VLOOKUP(Q70,'Other cost'!$A$9:$B$13,2,FALSE),IF(O70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(O70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U70,'travel frequence'!$A$1:$D$4,MATCH(T70,'travel frequence'!$A$1:$D$1,0),FALSE)*V70*IF(ISNA(VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5611177227364923},{"$f":"IF(VLOOKUP(S70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(X70=\"N\",0,SUM(Z70,'Other cost'!$B$16,VLOOKUP(AA70,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(Y70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE70,'travel frequence'!$A$1:$D$4,MATCH(AD70,'travel frequence'!$A$1:$D$1,0),FALSE)*AF70*IF(ISNA(VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.7656784568194},{"$f":"IF(VLOOKUP(AC70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AH70=\"N\",0,SUM(AJ70,'Other cost'!$B$16,VLOOKUP(AK70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AI70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO70,'travel frequence'!$A$1:$D$4,MATCH(AN70,'travel frequence'!$A$1:$D$1,0),FALSE)*AP70*IF(ISNA(VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.953726476745942},{"$f":"IF(VLOOKUP(AM70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(AR70=\"N\",0,SUM(AT70,'Other cost'!$B$16,VLOOKUP(AU70,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(AS70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY70,'travel frequence'!$A$1:$D$4,MATCH(AX70,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ70*IF(ISNA(VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BB70=\"N\",0,SUM(BD70,'Other cost'!$B$16,VLOOKUP(BE70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BC70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI70,'travel frequence'!$A$1:$D$4,MATCH(BH70,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ70*IF(ISNA(VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9243867367636},{"$f":"IF(VLOOKUP(BG70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BL70=\"N\",0,SUM(BN70,'Other cost'!$B$16,VLOOKUP(BO70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BM70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS70,'travel frequence'!$A$1:$D$4,MATCH(BR70,'travel frequence'!$A$1:$D$1,0),FALSE)*BT70*IF(ISNA(VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.086147475050709},{"$f":"IF(VLOOKUP(BQ70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(BV70=\"N\",0,SUM(BX70,'Other cost'!$B$16,VLOOKUP(BY70,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(BW70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC70,'travel frequence'!$A$1:$D$4,MATCH(CB70,'travel frequence'!$A$1:$D$1,0),FALSE)*CD70*IF(ISNA(VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2257.7532727545631},{"$f":"IF(VLOOKUP(CA70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CF70=\"N\",0,SUM(CH70,'Other cost'!$B$16,VLOOKUP(CI70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CG70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM70,'travel frequence'!$A$1:$D$4,MATCH(CL70,'travel frequence'!$A$1:$D$1,0),FALSE)*CN70*IF(ISNA(VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CP70=\"N\",0,SUM(CR70,'Other cost'!$B$16,VLOOKUP(CS70,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(CQ70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU70,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR69,IF(ISNA(VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU70,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW70,'travel frequence'!$A$1:$D$4,MATCH(CV70,'travel frequence'!$A$1:$D$1,0),FALSE)*CX70*IF(ISNA(VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX70,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":135.61418835557549},{"$f":"IF(VLOOKUP(CU70,'Industry Type P'!$A$1:$S$102,MATCH($C70,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ70=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H70,IF(CZ70=\"N\",0,SUM(DB70,'Other cost'!$B$16,VLOOKUP(DC70,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA70>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE),HLOOKUP(DA70,'Salary in Industry'!$N$1:$AQ$1001,$B70+1,FALSE)),IF(ISNA(VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU70,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A70=0,0,IF(A70=1,M70,IF(A70=2,M70+W70,IF(A70=3,M70+W70+AG70,IF(A70=4,M70+W70+AG70+AQ70,IF(A70=5,M70+W70+AG70+AQ70+BA70,IF(A70=6,M70+W70+AG70+AQ70+BA70+BK70,IF(A70=7,M70+W70+AG70+AQ70+BA70+BK70+BU70,IF(A70=8,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70,IF(A70=9,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70,IF(A70=10,M70+W70+AG70+AQ70+BA70+BK70+BU70+CE70+CO70+CY70))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":15413.552133482948}]
[{"$f":"RANDBETWEEN(0,10)","v":1},69,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},{"$f":"RANDBETWEEN(1,50)","v":42},56,10622,{"$f":"RANDBETWEEN(500000,50000000)","v":28082815},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(I71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K71,'travel frequence'!$A$1:$D$4,MATCH(J71,'travel frequence'!$A$1:$D$1,0),FALSE)*L71*IF(ISNA(VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":218.85900689443673},{"$f":"IF(VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(N71=\"N\",0,SUM(P71,'Other cost'!$B$16,VLOOKUP(Q71,'Other cost'!$A$9:$B$13,2,FALSE),IF(O71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(O71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(S71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U71,'travel frequence'!$A$1:$D$4,MATCH(T71,'travel frequence'!$A$1:$D$1,0),FALSE)*V71*IF(ISNA(VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8101537132909122},{"$f":"IF(VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(X71=\"N\",0,SUM(Z71,'Other cost'!$B$16,VLOOKUP(AA71,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(Y71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(AC71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE71,'travel frequence'!$A$1:$D$4,MATCH(AD71,'travel frequence'!$A$1:$D$1,0),FALSE)*AF71*IF(ISNA(VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6596653985889489},{"$f":"IF(VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AH71=\"N\",0,SUM(AJ71,'Other cost'!$B$16,VLOOKUP(AK71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AI71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(AM71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO71,'travel frequence'!$A$1:$D$4,MATCH(AN71,'travel frequence'!$A$1:$D$1,0),FALSE)*AP71*IF(ISNA(VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0079551555849635},{"$f":"IF(VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AR71=\"N\",0,SUM(AT71,'Other cost'!$B$16,VLOOKUP(AU71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AS71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AW71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY71,'travel frequence'!$A$1:$D$4,MATCH(AX71,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ71*IF(ISNA(VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":222.73112778564601},{"$f":"IF(VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BB71=\"N\",0,SUM(BD71,'Other cost'!$B$16,VLOOKUP(BE71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BC71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(BG71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI71,'travel frequence'!$A$1:$D$4,MATCH(BH71,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ71*IF(ISNA(VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240832651565279},{"$f":"IF(VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BL71=\"N\",0,SUM(BN71,'Other cost'!$B$16,VLOOKUP(BO71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BM71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(BQ71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS71,'travel frequence'!$A$1:$D$4,MATCH(BR71,'travel frequence'!$A$1:$D$1,0),FALSE)*BT71*IF(ISNA(VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.874907900913939},{"$f":"IF(VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BV71=\"N\",0,SUM(BX71,'Other cost'!$B$16,VLOOKUP(BY71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BW71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(CA71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC71,'travel frequence'!$A$1:$D$4,MATCH(CB71,'travel frequence'!$A$1:$D$1,0),FALSE)*CD71*IF(ISNA(VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3041.5272975148878},{"$f":"IF(VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CF71=\"N\",0,SUM(CH71,'Other cost'!$B$16,VLOOKUP(CI71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CG71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(CK71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM71,'travel frequence'!$A$1:$D$4,MATCH(CL71,'travel frequence'!$A$1:$D$1,0),FALSE)*CN71*IF(ISNA(VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CP71=\"N\",0,SUM(CR71,'Other cost'!$B$16,VLOOKUP(CS71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CQ71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(CU71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW71,'travel frequence'!$A$1:$D$4,MATCH(CV71,'travel frequence'!$A$1:$D$1,0),FALSE)*CX71*IF(ISNA(VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.3602854263158},{"$f":"IF(VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CZ71=\"N\",0,SUM(DB71,'Other cost'!$B$16,VLOOKUP(DC71,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(DA71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A71=0,0,IF(A71=1,M71,IF(A71=2,M71+W71,IF(A71=3,M71+W71+AG71,IF(A71=4,M71+W71+AG71+AQ71,IF(A71=5,M71+W71+AG71+AQ71+BA71,IF(A71=6,M71+W71+AG71+AQ71+BA71+BK71,IF(A71=7,M71+W71+AG71+AQ71+BA71+BK71+BU71,IF(A71=8,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71,IF(A71=9,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71,IF(A71=10,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71+CY71))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":237.50859359363349}]
[4,73,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},23,199,240,21315273,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!I75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K75,'travel frequence'!$A$1:$D$4,MATCH(J75,'travel frequence'!$A$1:$D$1,0),FALSE)*L75*IF(ISNA(VLOOKUP(L75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3632443003654799},{"$f":"IF(VLOOKUP(I75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(N75=\"N\",0,SUM(P75,'Other cost'!$B$16,VLOOKUP(Q75,'Other cost'!$A$9:$B$13,2,FALSE),IF(O75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(O75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(I75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!S75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U75,'travel frequence'!$A$1:$D$4,MATCH(T75,'travel frequence'!$A$1:$D$1,0),FALSE)*V75*IF(ISNA(VLOOKUP(V75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":316.28269354109455},{"$f":"IF(VLOOKUP(S75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(X75=\"N\",0,SUM(Z75,'Other cost'!$B$16,VLOOKUP(AA75,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(Y75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(S75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!AC75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE75,'travel frequence'!$A$1:$D$4,MATCH(AD75,'travel frequence'!$A$1:$D$1,0),FALSE)*AF75*IF(ISNA(VLOOKUP(AF75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11226.986048066814},{"$f":"IF(VLOOKUP(AC75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(AH75=\"N\",0,SUM(AJ75,'Other cost'!$B$16,VLOOKUP(AK75,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(AI75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(AC75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!AM75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO75,'travel frequence'!$A$1:$D$4,MATCH(AN75,'travel frequence'!$A$1:$D$1,0),FALSE)*AP75*IF(ISNA(VLOOKUP(AP75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":195.01565118579506},{"$f":"IF(VLOOKUP(AM75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(AR75=\"N\",0,SUM(AT75,'Other cost'!$B$16,VLOOKUP(AU75,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(AS75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(AM75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!AW75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY75,'travel frequence'!$A$1:$D$4,MATCH(AX75,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ75*IF(ISNA(VLOOKUP(AZ75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(BB75=\"N\",0,SUM(BD75,'Other cost'!$B$16,VLOOKUP(BE75,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(BC75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(AW75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!BG75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI75,'travel frequence'!$A$1:$D$4,MATCH(BH75,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ75*IF(ISNA(VLOOKUP(BJ75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27537.511720715611},{"$f":"IF(VLOOKUP(BG75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(BL75=\"N\",0,SUM(BN75,'Other cost'!$B$16,VLOOKUP(BO75,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(BM75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(BG75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!BQ75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS75,'travel frequence'!$A$1:$D$4,MATCH(BR75,'travel frequence'!$A$1:$D$1,0),FALSE)*BT75*IF(ISNA(VLOOKUP(BT75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2580.658241255634},{"$f":"IF(VLOOKUP(BQ75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(BV75=\"N\",0,SUM(BX75,'Other cost'!$B$16,VLOOKUP(BY75,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(BW75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(BQ75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!CA75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC75,'travel frequence'!$A$1:$D$4,MATCH(CB75,'travel frequence'!$A$1:$D$1,0),FALSE)*CD75*IF(ISNA(VLOOKUP(CD75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":692.81876079164033},{"$f":"IF(VLOOKUP(CA75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(CF75=\"N\",0,SUM(CH75,'Other cost'!$B$16,VLOOKUP(CI75,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(CG75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(CA75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!CK75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM75,'travel frequence'!$A$1:$D$4,MATCH(CL75,'travel frequence'!$A$1:$D$1,0),FALSE)*CN75*IF(ISNA(VLOOKUP(CN75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(CP75=\"N\",0,SUM(CR75,'Other cost'!$B$16,VLOOKUP(CS75,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(CQ75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(CK75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU75,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR74,IF(ISNA(VLOOKUP(Simulation!CU75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU75,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW75,'travel frequence'!$A$1:$D$4,MATCH(CV75,'travel frequence'!$A$1:$D$1,0),FALSE)*CX75*IF(ISNA(VLOOKUP(CX75,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX75,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3008.8267695705604},{"$f":"IF(VLOOKUP(CU75,'Industry Type P'!$A$1:$S$102,MATCH($C75,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ75=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H75,IF(CZ75=\"N\",0,SUM(DB75,'Other cost'!$B$16,VLOOKUP(DC75,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA75>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE),HLOOKUP(DA75,'Salary in Industry'!$N$1:$AQ$1001,$B75+1,FALSE)),IF(ISNA(VLOOKUP(CU75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU75,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A75=0,0,IF(A75=1,M75,IF(A75=2,M75+W75,IF(A75=3,M75+W75+AG75,IF(A75=4,M75+W75+AG75+AQ75,IF(A75=5,M75+W75+AG75+AQ75+BA75,IF(A75=6,M75+W75+AG75+AQ75+BA75+BK75,IF(A75=7,M75+W75+AG75+AQ75+BA75+BK75+BU75,IF(A75=8,M75+W75+AG75+AQ75+BA75+BK75+BU75+CE75,IF(A75=9,M75+W75+AG75+AQ75+BA75+BK75+BU75+CE75+CO75,IF(A75=10,M75+W75+AG75+AQ75+BA75+BK75+BU75+CE75+CO75+CY75))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":12747.612261038314}]
[8,74,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},19,453,1619,33614850,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K76,'travel frequence'!$A$1:$D$4,MATCH(J76,'travel frequence'!$A$1:$D$1,0),FALSE)*L76*IF(ISNA(VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.161930424451896},{"$f":"IF(VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(N76=\"N\",0,SUM(P76,'Other cost'!$B$16,VLOOKUP(Q76,'Other cost'!$A$9:$B$13,2,FALSE),IF(O76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(O76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U76,'travel frequence'!$A$1:$D$4,MATCH(T76,'travel frequence'!$A$1:$D$1,0),FALSE)*V76*IF(ISNA(VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44193.318675901166},{"$f":"IF(VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(X76=\"N\",0,SUM(Z76,'Other cost'!$B$16,VLOOKUP(AA76,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(Y76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE76,'travel frequence'!$A$1:$D$4,MATCH(AD76,'travel frequence'!$A$1:$D$1,0),FALSE)*AF76*IF(ISNA(VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.6621690610955},{"$f":"IF(VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AH76=\"N\",0,SUM(AJ76,'Other cost'!$B$16,VLOOKUP(AK76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AI76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO76,'travel frequence'!$A$1:$D$4,MATCH(AN76,'travel frequence'!$A$1:$D$1,0),FALSE)*AP76*IF(ISNA(VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AR76=\"N\",0,SUM(AT76,'Other cost'!$B$16,VLOOKUP(AU76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AS76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY76,'travel frequence'!$A$1:$D$4,MATCH(AX76,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ76*IF(ISNA(VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.0519384849822},{"$f":"IF(VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BB76=\"N\",0,SUM(BD76,'Other cost'!$B$16,VLOOKUP(BE76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BC76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI76,'travel frequence'!$A$1:$D$4,MATCH(BH76,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ76*IF(ISNA(VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2129421007110768},{"$f":"IF(VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BL76=\"N\",0,SUM(BN76,'Other cost'!$B$16,VLOOKUP(BO76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BM76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS76,'travel frequence'!$A$1:$D$4,MATCH(BR76,'travel frequence'!$A$1:$D$1,0),FALSE)*BT76*IF(ISNA(VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5889033675507971},{"$f":"IF(VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BV76=\"N\",0,SUM(BX76,'Other cost'!$B$16,VLOOKUP(BY76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BW76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC76,'travel frequence'!$A$1:$D$4,MATCH(CB76,'travel frequence'!$A$1:$D$1,0),FALSE)*CD76*IF(ISNA(VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.7310620847074},{"$f":"IF(VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CF76=\"N\",0,SUM(CH76,'Other cost'!$B$16,VLOOKUP(CI76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CG76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM76,'travel frequence'!$A$1:$D$4,MATCH(CL76,'travel frequence'!$A$1:$D$1,0),FALSE)*CN76*IF(ISNA(VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":551.73779193926032},{"$f":"IF(VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CP76=\"N\",0,SUM(CR76,'Other cost'!$B$16,VLOOKUP(CS76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CQ76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW76,'travel frequence'!$A$1:$D$4,MATCH(CV76,'travel frequence'!$A$1:$D$1,0),FALSE)*CX76*IF(ISNA(VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0174567719344116},{"$f":"IF(VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CZ76=\"N\",0,SUM(DB76,'Other cost'!$B$16,VLOOKUP(DC76,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(DA76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A76=0,0,IF(A76=1,M76,IF(A76=2,M76+W76,IF(A76=3,M76+W76+AG76,IF(A76=4,M76+W76+AG76+AQ76,IF(A76=5,M76+W76+AG76+AQ76+BA76,IF(A76=6,M76+W76+AG76+AQ76+BA76+BK76,IF(A76=7,M76+W76+AG76+AQ76+BA76+BK76+BU76,IF(A76=8,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76,IF(A76=9,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76,IF(A76=10,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76+CY76))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":54493.664685248637}]
[4,77,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},16,468,9127,24415864,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K79,'travel frequence'!$A$1:$D$4,MATCH(J79,'travel frequence'!$A$1:$D$1,0),FALSE)*L79*IF(ISNA(VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(N79=\"N\",0,SUM(P79,'Other cost'!$B$16,VLOOKUP(Q79,'Other cost'!$A$9:$B$13,2,FALSE),IF(O79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(O79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U79,'travel frequence'!$A$1:$D$4,MATCH(T79,'travel frequence'!$A$1:$D$1,0),FALSE)*V79*IF(ISNA(VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.67471268544206},{"$f":"IF(VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(X79=\"N\",0,SUM(Z79,'Other cost'!$B$16,VLOOKUP(AA79,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(Y79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE79,'travel frequence'!$A$1:$D$4,MATCH(AD79,'travel frequence'!$A$1:$D$1,0),FALSE)*AF79*IF(ISNA(VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AH79=\"N\",0,SUM(AJ79,'Other cost'!$B$16,VLOOKUP(AK79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AI79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO79,'travel frequence'!$A$1:$D$4,MATCH(AN79,'travel frequence'!$A$1:$D$1,0),FALSE)*AP79*IF(ISNA(VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4284524509011742},{"$f":"IF(VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AR79=\"N\",0,SUM(AT79,'Other cost'!$B$16,VLOOKUP(AU79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AS79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY79,'travel frequence'!$A$1:$D$4,MATCH(AX79,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ79*IF(ISNA(VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2275367047876191},{"$f":"IF(VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BB79=\"N\",0,SUM(BD79,'Other cost'!$B$16,VLOOKUP(BE79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BC79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI79,'travel frequence'!$A$1:$D$4,MATCH(BH79,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ79*IF(ISNA(VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.833708223099457},{"$f":"IF(VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BL79=\"N\",0,SUM(BN79,'Other cost'!$B$16,VLOOKUP(BO79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BM79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS79,'travel frequence'!$A$1:$D$4,MATCH(BR79,'travel frequence'!$A$1:$D$1,0),FALSE)*BT79*IF(ISNA(VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.82683726264224},{"$f":"IF(VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BV79=\"N\",0,SUM(BX79,'Other cost'!$B$16,VLOOKUP(BY79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BW79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC79,'travel frequence'!$A$1:$D$4,MATCH(CB79,'travel frequence'!$A$1:$D$1,0),FALSE)*CD79*IF(ISNA(VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3604.3819410888905},{"$f":"IF(VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CF79=\"N\",0,SUM(CH79,'Other cost'!$B$16,VLOOKUP(CI79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CG79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM79,'travel frequence'!$A$1:$D$4,MATCH(CL79,'travel frequence'!$A$1:$D$1,0),FALSE)*CN79*IF(ISNA(VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CP79=\"N\",0,SUM(CR79,'Other cost'!$B$16,VLOOKUP(CS79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CQ79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW79,'travel frequence'!$A$1:$D$4,MATCH(CV79,'travel frequence'!$A$1:$D$1,0),FALSE)*CX79*IF(ISNA(VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":146.22322192826522},{"$f":"IF(VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CZ79=\"N\",0,SUM(DB79,'Other cost'!$B$16,VLOOKUP(DC79,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(DA79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A79=0,0,IF(A79=1,M79,IF(A79=2,M79+W79,IF(A79=3,M79+W79+AG79,IF(A79=4,M79+W79+AG79+AQ79,IF(A79=5,M79+W79+AG79+AQ79+BA79,IF(A79=6,M79+W79+AG79+AQ79+BA79+BK79,IF(A79=7,M79+W79+AG79+AQ79+BA79+BK79+BU79,IF(A79=8,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79,IF(A79=9,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79,IF(A79=10,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79+CY79))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":40.264829373258124}]
[8,78,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},11,134,19377,15621305,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K80,'travel frequence'!$A$1:$D$4,MATCH(J80,'travel frequence'!$A$1:$D$1,0),FALSE)*L80*IF(ISNA(VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4233.0826782885088},{"$f":"IF(VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(N80=\"N\",0,SUM(P80,'Other cost'!$B$16,VLOOKUP(Q80,'Other cost'!$A$9:$B$13,2,FALSE),IF(O80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(O80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U80,'travel frequence'!$A$1:$D$4,MATCH(T80,'travel frequence'!$A$1:$D$1,0),FALSE)*V80*IF(ISNA(VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(X80=\"N\",0,SUM(Z80,'Other cost'!$B$16,VLOOKUP(AA80,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(Y80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE80,'travel frequence'!$A$1:$D$4,MATCH(AD80,'travel frequence'!$A$1:$D$1,0),FALSE)*AF80*IF(ISNA(VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AH80=\"N\",0,SUM(AJ80,'Other cost'!$B$16,VLOOKUP(AK80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AI80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO80,'travel frequence'!$A$1:$D$4,MATCH(AN80,'travel frequence'!$A$1:$D$1,0),FALSE)*AP80*IF(ISNA(VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5549.5540028306814},{"$f":"IF(VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AR80=\"N\",0,SUM(AT80,'Other cost'!$B$16,VLOOKUP(AU80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AS80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY80,'travel frequence'!$A$1:$D$4,MATCH(AX80,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ80*IF(ISNA(VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0641956603633318},{"$f":"IF(VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BB80=\"N\",0,SUM(BD80,'Other cost'!$B$16,VLOOKUP(BE80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BC80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI80,'travel frequence'!$A$1:$D$4,MATCH(BH80,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ80*IF(ISNA(VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":232.73291949100525},{"$f":"IF(VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BL80=\"N\",0,SUM(BN80,'Other cost'!$B$16,VLOOKUP(BO80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BM80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS80,'travel frequence'!$A$1:$D$4,MATCH(BR80,'travel frequence'!$A$1:$D$1,0),FALSE)*BT80*IF(ISNA(VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.825838525388361},{"$f":"IF(VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BV80=\"N\",0,SUM(BX80,'Other cost'!$B$16,VLOOKUP(BY80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BW80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC80,'travel frequence'!$A$1:$D$4,MATCH(CB80,'travel frequence'!$A$1:$D$1,0),FALSE)*CD80*IF(ISNA(VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CF80=\"N\",0,SUM(CH80,'Other cost'!$B$16,VLOOKUP(CI80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CG80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM80,'travel frequence'!$A$1:$D$4,MATCH(CL80,'travel frequence'!$A$1:$D$1,0),FALSE)*CN80*IF(ISNA(VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CP80=\"N\",0,SUM(CR80,'Other cost'!$B$16,VLOOKUP(CS80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CQ80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW80,'travel frequence'!$A$1:$D$4,MATCH(CV80,'travel frequence'!$A$1:$D$1,0),FALSE)*CX80*IF(ISNA(VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CZ80=\"N\",0,SUM(DB80,'Other cost'!$B$16,VLOOKUP(DC80,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(DA80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A80=0,0,IF(A80=1,M80,IF(A80=2,M80+W80,IF(A80=3,M80+W80+AG80,IF(A80=4,M80+W80+AG80+AQ80,IF(A80=5,M80+W80+AG80+AQ80+BA80,IF(A80=6,M80+W80+AG80+AQ80+BA80+BK80,IF(A80=7,M80+W80+AG80+AQ80+BA80+BK80+BU80,IF(A80=8,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80,IF(A80=9,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80,IF(A80=10,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80+CY80))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":10894.732962631984}]
[2,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},36,293,11899,48141041,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29025.659511955659},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"Y"},199,537300,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":"Level 4"},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":984460.52514040633},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":540.83596138640485},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2061.0867622876867},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.997003700662169},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.431689564048675},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7343034199262544},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3530.703811983893},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.510644021697644},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},984460.52514040633,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":31499.016954497096}]
[7,82,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},35,{"$f":"RANDBETWEEN(D84,500)","v":441},{"$f":"RANDBETWEEN(E84,20000)","v":15124},11029953,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K84,'travel frequence'!$A$1:$D$4,MATCH(J84,'travel frequence'!$A$1:$D$1,0),FALSE)*L84*IF(ISNA(VLOOKUP(L84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":122.4614434157355},{"$f":"IF(VLOOKUP(I84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O84,Negotiation_Team,2,FALSE),VLOOKUP(O84,Recording_Equipment,2,FALSE),VLOOKUP(O84,Security,2,FALSE))","v":0},{"$f":"IF(N84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(N84=\"N\",0,SUM(P84,'Other cost'!$B$16,VLOOKUP(Q84,'Other cost'!$A$9:$B$13,2,FALSE),IF(O84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(O84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U84,'travel frequence'!$A$1:$D$4,MATCH(T84,'travel frequence'!$A$1:$D$1,0),FALSE)*V84*IF(ISNA(VLOOKUP(V84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":975.05638587380088},{"$f":"IF(VLOOKUP(S84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y84,Negotiation_Team,2,FALSE),VLOOKUP(Y84,Recording_Equipment,2,FALSE),VLOOKUP(Y84,Security,2,FALSE))","v":0},{"$f":"IF(X84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(X84=\"N\",0,SUM(Z84,'Other cost'!$B$16,VLOOKUP(AA84,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(Y84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE84,'travel frequence'!$A$1:$D$4,MATCH(AD84,'travel frequence'!$A$1:$D$1,0),FALSE)*AF84*IF(ISNA(VLOOKUP(AF84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.54964655223506},{"$f":"IF(VLOOKUP(AC84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI84,Negotiation_Team,2,FALSE),VLOOKUP(AI84,Recording_Equipment,2,FALSE),VLOOKUP(AI84,Security,2,FALSE))","v":0},{"$f":"IF(AH84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(AH84=\"N\",0,SUM(AJ84,'Other cost'!$B$16,VLOOKUP(AK84,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(AI84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO84,'travel frequence'!$A$1:$D$4,MATCH(AN84,'travel frequence'!$A$1:$D$1,0),FALSE)*AP84*IF(ISNA(VLOOKUP(AP84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0479358403902421},{"$f":"IF(VLOOKUP(AM84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS84,Negotiation_Team,2,FALSE),VLOOKUP(AS84,Recording_Equipment,2,FALSE),VLOOKUP(AS84,Security,2,FALSE))","v":0},{"$f":"IF(AR84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(AR84=\"N\",0,SUM(AT84,'Other cost'!$B$16,VLOOKUP(AU84,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(AS84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY84,'travel frequence'!$A$1:$D$4,MATCH(AX84,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ84*IF(ISNA(VLOOKUP(AZ84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":266.83673120357412},{"$f":"IF(VLOOKUP(AW84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC84,Negotiation_Team,2,FALSE),VLOOKUP(BC84,Recording_Equipment,2,FALSE),VLOOKUP(BC84,Security,2,FALSE))","v":0},{"$f":"IF(BB84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BB84=\"N\",0,SUM(BD84,'Other cost'!$B$16,VLOOKUP(BE84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BC84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI84,'travel frequence'!$A$1:$D$4,MATCH(BH84,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ84*IF(ISNA(VLOOKUP(BJ84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":509.29021400729135},{"$f":"IF(VLOOKUP(BG84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM84,Negotiation_Team,2,FALSE),VLOOKUP(BM84,Recording_Equipment,2,FALSE),VLOOKUP(BM84,Security,2,FALSE))","v":0},{"$f":"IF(BL84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BL84=\"N\",0,SUM(BN84,'Other cost'!$B$16,VLOOKUP(BO84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BM84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS84,'travel frequence'!$A$1:$D$4,MATCH(BR84,'travel frequence'!$A$1:$D$1,0),FALSE)*BT84*IF(ISNA(VLOOKUP(BT84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":101.13079531817998},{"$f":"IF(VLOOKUP(BQ84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW84,Negotiation_Team,2,FALSE),VLOOKUP(BW84,Recording_Equipment,2,FALSE),VLOOKUP(BW84,Security,2,FALSE))","v":0},{"$f":"IF(BV84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(BV84=\"N\",0,SUM(BX84,'Other cost'!$B$16,VLOOKUP(BY84,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(BW84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC84,'travel frequence'!$A$1:$D$4,MATCH(CB84,'travel frequence'!$A$1:$D$1,0),FALSE)*CD84*IF(ISNA(VLOOKUP(CD84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":273.97970538727628},{"$f":"IF(VLOOKUP(CA84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG84,Negotiation_Team,2,FALSE),VLOOKUP(CG84,Recording_Equipment,2,FALSE),VLOOKUP(CG84,Security,2,FALSE))","v":0},{"$f":"IF(CF84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CF84=\"N\",0,SUM(CH84,'Other cost'!$B$16,VLOOKUP(CI84,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(CG84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM84,'travel frequence'!$A$1:$D$4,MATCH(CL84,'travel frequence'!$A$1:$D$1,0),FALSE)*CN84*IF(ISNA(VLOOKUP(CN84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9124793833259357},{"$f":"IF(VLOOKUP(CK84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ84,Negotiation_Team,2,FALSE),VLOOKUP(CQ84,Recording_Equipment,2,FALSE),VLOOKUP(CQ84,Security,2,FALSE))","v":0},{"$f":"IF(CP84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CP84=\"N\",0,SUM(CR84,'Other cost'!$B$16,VLOOKUP(CS84,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(CQ84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU84,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR83,IF(ISNA(VLOOKUP(Simulation!CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU84,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW84,'travel frequence'!$A$1:$D$4,MATCH(CV84,'travel frequence'!$A$1:$D$1,0),FALSE)*CX84*IF(ISNA(VLOOKUP(CX84,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX84,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU84,'Industry Type P'!$A$1:$S$102,MATCH($C84,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ84=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA84,Negotiation_Team,2,FALSE),VLOOKUP(DA84,Recording_Equipment,2,FALSE),VLOOKUP(DA84,Security,2,FALSE))","v":0},{"$f":"IF(CZ84=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H84,IF(CZ84=\"N\",0,SUM(DB84,'Other cost'!$B$16,VLOOKUP(DC84,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA84>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE),HLOOKUP(DA84,'Salary in Industry'!$N$1:$AQ$1001,$B84+1,FALSE)),IF(ISNA(VLOOKUP(CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU84,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A84=0,0,IF(A84=1,M84,IF(A84=2,M84+W84,IF(A84=3,M84+W84+AG84,IF(A84=4,M84+W84+AG84+AQ84,IF(A84=5,M84+W84+AG84+AQ84+BA84,IF(A84=6,M84+W84+AG84+AQ84+BA84+BK84,IF(A84=7,M84+W84+AG84+AQ84+BA84+BK84+BU84,IF(A84=8,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84,IF(A84=9,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84+CO84,IF(A84=10,M84+W84+AG84+AQ84+BA84+BK84+BU84+CE84+CO84+CY84))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2164.3192537698847}]
[8,85,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},49,430,15884,3660714,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K87,'travel frequence'!$A$1:$D$4,MATCH(J87,'travel frequence'!$A$1:$D$1,0),FALSE)*L87*IF(ISNA(VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1871427894691},{"$f":"IF(VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(N87=\"N\",0,SUM(P87,'Other cost'!$B$16,VLOOKUP(Q87,'Other cost'!$A$9:$B$13,2,FALSE),IF(O87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(O87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U87,'travel frequence'!$A$1:$D$4,MATCH(T87,'travel frequence'!$A$1:$D$1,0),FALSE)*V87*IF(ISNA(VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22097.145977832315},{"$f":"IF(VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(X87=\"N\",0,SUM(Z87,'Other cost'!$B$16,VLOOKUP(AA87,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(Y87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE87,'travel frequence'!$A$1:$D$4,MATCH(AD87,'travel frequence'!$A$1:$D$1,0),FALSE)*AF87*IF(ISNA(VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6023746553863818},{"$f":"IF(VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AH87=\"N\",0,SUM(AJ87,'Other cost'!$B$16,VLOOKUP(AK87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AI87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO87,'travel frequence'!$A$1:$D$4,MATCH(AN87,'travel frequence'!$A$1:$D$1,0),FALSE)*AP87*IF(ISNA(VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3083094448151176},{"$f":"IF(VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AR87=\"N\",0,SUM(AT87,'Other cost'!$B$16,VLOOKUP(AU87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AS87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY87,'travel frequence'!$A$1:$D$4,MATCH(AX87,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ87*IF(ISNA(VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":81.683203850180107},{"$f":"IF(VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BB87=\"N\",0,SUM(BD87,'Other cost'!$B$16,VLOOKUP(BE87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BC87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI87,'travel frequence'!$A$1:$D$4,MATCH(BH87,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ87*IF(ISNA(VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1052823139086474},{"$f":"IF(VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BL87=\"N\",0,SUM(BN87,'Other cost'!$B$16,VLOOKUP(BO87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BM87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS87,'travel frequence'!$A$1:$D$4,MATCH(BR87,'travel frequence'!$A$1:$D$1,0),FALSE)*BT87*IF(ISNA(VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BV87=\"N\",0,SUM(BX87,'Other cost'!$B$16,VLOOKUP(BY87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BW87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC87,'travel frequence'!$A$1:$D$4,MATCH(CB87,'travel frequence'!$A$1:$D$1,0),FALSE)*CD87*IF(ISNA(VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1679532465071611},{"$f":"IF(VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CF87=\"N\",0,SUM(CH87,'Other cost'!$B$16,VLOOKUP(CI87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CG87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM87,'travel frequence'!$A$1:$D$4,MATCH(CL87,'travel frequence'!$A$1:$D$1,0),FALSE)*CN87*IF(ISNA(VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.7594067059608489},{"$f":"IF(VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CP87=\"N\",0,SUM(CR87,'Other cost'!$B$16,VLOOKUP(CS87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CQ87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW87,'travel frequence'!$A$1:$D$4,MATCH(CV87,'travel frequence'!$A$1:$D$1,0),FALSE)*CX87*IF(ISNA(VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6799499069719586},{"$f":"IF(VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CZ87=\"N\",0,SUM(DB87,'Other cost'!$B$16,VLOOKUP(DC87,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(DA87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A87=0,0,IF(A87=1,M87,IF(A87=2,M87+W87,IF(A87=3,M87+W87+AG87,IF(A87=4,M87+W87+AG87+AQ87,IF(A87=5,M87+W87+AG87+AQ87+BA87,IF(A87=6,M87+W87+AG87+AQ87+BA87+BK87,IF(A87=7,M87+W87+AG87+AQ87+BA87+BK87+BU87,IF(A87=8,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87,IF(A87=9,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87,IF(A87=10,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87+CY87))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":26237.406942933307}]
[4,86,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},37,354,3715,41892000,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K88,'travel frequence'!$A$1:$D$4,MATCH(J88,'travel frequence'!$A$1:$D$1,0),FALSE)*L88*IF(ISNA(VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4660835758372663},{"$f":"IF(VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(N88=\"N\",0,SUM(P88,'Other cost'!$B$16,VLOOKUP(Q88,'Other cost'!$A$9:$B$13,2,FALSE),IF(O88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(O88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U88,'travel frequence'!$A$1:$D$4,MATCH(T88,'travel frequence'!$A$1:$D$1,0),FALSE)*V88*IF(ISNA(VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.5170061721728},{"$f":"IF(VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(X88=\"N\",0,SUM(Z88,'Other cost'!$B$16,VLOOKUP(AA88,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(Y88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE88,'travel frequence'!$A$1:$D$4,MATCH(AD88,'travel frequence'!$A$1:$D$1,0),FALSE)*AF88*IF(ISNA(VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2715797410816396},{"$f":"IF(VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AH88=\"N\",0,SUM(AJ88,'Other cost'!$B$16,VLOOKUP(AK88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AI88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO88,'travel frequence'!$A$1:$D$4,MATCH(AN88,'travel frequence'!$A$1:$D$1,0),FALSE)*AP88*IF(ISNA(VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.321228373894357},{"$f":"IF(VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AR88=\"N\",0,SUM(AT88,'Other cost'!$B$16,VLOOKUP(AU88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AS88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY88,'travel frequence'!$A$1:$D$4,MATCH(AX88,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ88*IF(ISNA(VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.376472511063355},{"$f":"IF(VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BB88=\"N\",0,SUM(BD88,'Other cost'!$B$16,VLOOKUP(BE88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BC88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI88,'travel frequence'!$A$1:$D$4,MATCH(BH88,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ88*IF(ISNA(VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":251.13910262254922},{"$f":"IF(VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BL88=\"N\",0,SUM(BN88,'Other cost'!$B$16,VLOOKUP(BO88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BM88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS88,'travel frequence'!$A$1:$D$4,MATCH(BR88,'travel frequence'!$A$1:$D$1,0),FALSE)*BT88*IF(ISNA(VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45538.36765069481},{"$f":"IF(VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BV88=\"N\",0,SUM(BX88,'Other cost'!$B$16,VLOOKUP(BY88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BW88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC88,'travel frequence'!$A$1:$D$4,MATCH(CB88,'travel frequence'!$A$1:$D$1,0),FALSE)*CD88*IF(ISNA(VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":413.78742844431025},{"$f":"IF(VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CF88=\"N\",0,SUM(CH88,'Other cost'!$B$16,VLOOKUP(CI88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CG88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM88,'travel frequence'!$A$1:$D$4,MATCH(CL88,'travel frequence'!$A$1:$D$1,0),FALSE)*CN88*IF(ISNA(VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9813503611298389},{"$f":"IF(VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CP88=\"N\",0,SUM(CR88,'Other cost'!$B$16,VLOOKUP(CS88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CQ88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW88,'travel frequence'!$A$1:$D$4,MATCH(CV88,'travel frequence'!$A$1:$D$1,0),FALSE)*CX88*IF(ISNA(VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CZ88=\"N\",0,SUM(DB88,'Other cost'!$B$16,VLOOKUP(DC88,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(DA88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A88=0,0,IF(A88=1,M88,IF(A88=2,M88+W88,IF(A88=3,M88+W88+AG88,IF(A88=4,M88+W88+AG88+AQ88,IF(A88=5,M88+W88+AG88+AQ88+BA88,IF(A88=6,M88+W88+AG88+AQ88+BA88+BK88,IF(A88=7,M88+W88+AG88+AQ88+BA88+BK88+BU88,IF(A88=8,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88,IF(A88=9,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88,IF(A88=10,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88+CY88))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":2247.0154480209035}]
[10,89,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},25,385,19506,41040649,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!I91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K91,'travel frequence'!$A$1:$D$4,MATCH(J91,'travel frequence'!$A$1:$D$1,0),FALSE)*L91*IF(ISNA(VLOOKUP(L91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2811.531300528648},{"$f":"IF(VLOOKUP(I91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(N91=\"N\",0,SUM(P91,'Other cost'!$B$16,VLOOKUP(Q91,'Other cost'!$A$9:$B$13,2,FALSE),IF(O91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(O91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(I91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!S91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U91,'travel frequence'!$A$1:$D$4,MATCH(T91,'travel frequence'!$A$1:$D$1,0),FALSE)*V91*IF(ISNA(VLOOKUP(V91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":239.75691751024803},{"$f":"IF(VLOOKUP(S91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(X91=\"N\",0,SUM(Z91,'Other cost'!$B$16,VLOOKUP(AA91,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(Y91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(S91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!AC91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE91,'travel frequence'!$A$1:$D$4,MATCH(AD91,'travel frequence'!$A$1:$D$1,0),FALSE)*AF91*IF(ISNA(VLOOKUP(AF91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":545.63004188557841},{"$f":"IF(VLOOKUP(AC91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(AH91=\"N\",0,SUM(AJ91,'Other cost'!$B$16,VLOOKUP(AK91,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(AI91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(AC91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!AM91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO91,'travel frequence'!$A$1:$D$4,MATCH(AN91,'travel frequence'!$A$1:$D$1,0),FALSE)*AP91*IF(ISNA(VLOOKUP(AP91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7742449836648735},{"$f":"IF(VLOOKUP(AM91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(AR91=\"N\",0,SUM(AT91,'Other cost'!$B$16,VLOOKUP(AU91,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(AS91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(AM91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!AW91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY91,'travel frequence'!$A$1:$D$4,MATCH(AX91,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ91*IF(ISNA(VLOOKUP(AZ91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":930.97574158797113},{"$f":"IF(VLOOKUP(AW91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(BB91=\"N\",0,SUM(BD91,'Other cost'!$B$16,VLOOKUP(BE91,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(BC91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(AW91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!BG91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI91,'travel frequence'!$A$1:$D$4,MATCH(BH91,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ91*IF(ISNA(VLOOKUP(BJ91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3900.322869382805},{"$f":"IF(VLOOKUP(BG91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(BL91=\"N\",0,SUM(BN91,'Other cost'!$B$16,VLOOKUP(BO91,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(BM91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(BG91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!BQ91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS91,'travel frequence'!$A$1:$D$4,MATCH(BR91,'travel frequence'!$A$1:$D$1,0),FALSE)*BT91*IF(ISNA(VLOOKUP(BT91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(BV91=\"N\",0,SUM(BX91,'Other cost'!$B$16,VLOOKUP(BY91,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(BW91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(BQ91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!CA91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC91,'travel frequence'!$A$1:$D$4,MATCH(CB91,'travel frequence'!$A$1:$D$1,0),FALSE)*CD91*IF(ISNA(VLOOKUP(CD91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2197168760147168},{"$f":"IF(VLOOKUP(CA91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(CF91=\"N\",0,SUM(CH91,'Other cost'!$B$16,VLOOKUP(CI91,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(CG91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(CA91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!CK91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM91,'travel frequence'!$A$1:$D$4,MATCH(CL91,'travel frequence'!$A$1:$D$1,0),FALSE)*CN91*IF(ISNA(VLOOKUP(CN91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(CP91=\"N\",0,SUM(CR91,'Other cost'!$B$16,VLOOKUP(CS91,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(CQ91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(CK91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU91,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR90,IF(ISNA(VLOOKUP(Simulation!CU91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU91,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW91,'travel frequence'!$A$1:$D$4,MATCH(CV91,'travel frequence'!$A$1:$D$1,0),FALSE)*CX91*IF(ISNA(VLOOKUP(CX91,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX91,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27537.581234410056},{"$f":"IF(VLOOKUP(CU91,'Industry Type P'!$A$1:$S$102,MATCH($C91,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ91=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H91,IF(CZ91=\"N\",0,SUM(DB91,'Other cost'!$B$16,VLOOKUP(DC91,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA91>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE),HLOOKUP(DA91,'Salary in Industry'!$N$1:$AQ$1001,$B91+1,FALSE)),IF(ISNA(VLOOKUP(CU91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU91,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A91=0,0,IF(A91=1,M91,IF(A91=2,M91+W91,IF(A91=3,M91+W91+AG91,IF(A91=4,M91+W91+AG91+AQ91,IF(A91=5,M91+W91+AG91+AQ91+BA91,IF(A91=6,M91+W91+AG91+AQ91+BA91+BK91,IF(A91=7,M91+W91+AG91+AQ91+BA91+BK91+BU91,IF(A91=8,M91+W91+AG91+AQ91+BA91+BK91+BU91+CE91,IF(A91=9,M91+W91+AG91+AQ91+BA91+BK91+BU91+CE91+CO91,IF(A91=10,M91+W91+AG91+AQ91+BA91+BK91+BU91+CE91+CO91+CY91))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":39045.730550104898}]
[3,90,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},47,464,3669,36137021,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K92,'travel frequence'!$A$1:$D$4,MATCH(J92,'travel frequence'!$A$1:$D$1,0),FALSE)*L92*IF(ISNA(VLOOKUP(L92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(N92=\"N\",0,SUM(P92,'Other cost'!$B$16,VLOOKUP(Q92,'Other cost'!$A$9:$B$13,2,FALSE),IF(O92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(O92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U92,'travel frequence'!$A$1:$D$4,MATCH(T92,'travel frequence'!$A$1:$D$1,0),FALSE)*V92*IF(ISNA(VLOOKUP(V92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":629.14280957921312},{"$f":"IF(VLOOKUP(S92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(X92=\"N\",0,SUM(Z92,'Other cost'!$B$16,VLOOKUP(AA92,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(Y92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE92,'travel frequence'!$A$1:$D$4,MATCH(AD92,'travel frequence'!$A$1:$D$1,0),FALSE)*AF92*IF(ISNA(VLOOKUP(AF92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":73424.266935845648},{"$f":"IF(VLOOKUP(AC92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(AH92=\"N\",0,SUM(AJ92,'Other cost'!$B$16,VLOOKUP(AK92,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(AI92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO92,'travel frequence'!$A$1:$D$4,MATCH(AN92,'travel frequence'!$A$1:$D$1,0),FALSE)*AP92*IF(ISNA(VLOOKUP(AP92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1126.3950041294504},{"$f":"IF(VLOOKUP(AM92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(AR92=\"N\",0,SUM(AT92,'Other cost'!$B$16,VLOOKUP(AU92,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(AS92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY92,'travel frequence'!$A$1:$D$4,MATCH(AX92,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ92*IF(ISNA(VLOOKUP(AZ92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":84.044427239931508},{"$f":"IF(VLOOKUP(AW92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BB92=\"N\",0,SUM(BD92,'Other cost'!$B$16,VLOOKUP(BE92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BC92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI92,'travel frequence'!$A$1:$D$4,MATCH(BH92,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ92*IF(ISNA(VLOOKUP(BJ92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BL92=\"N\",0,SUM(BN92,'Other cost'!$B$16,VLOOKUP(BO92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BM92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS92,'travel frequence'!$A$1:$D$4,MATCH(BR92,'travel frequence'!$A$1:$D$1,0),FALSE)*BT92*IF(ISNA(VLOOKUP(BT92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.2629729386995},{"$f":"IF(VLOOKUP(BQ92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BV92=\"N\",0,SUM(BX92,'Other cost'!$B$16,VLOOKUP(BY92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BW92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC92,'travel frequence'!$A$1:$D$4,MATCH(CB92,'travel frequence'!$A$1:$D$1,0),FALSE)*CD92*IF(ISNA(VLOOKUP(CD92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":376.31833092506645},{"$f":"IF(VLOOKUP(CA92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CF92=\"N\",0,SUM(CH92,'Other cost'!$B$16,VLOOKUP(CI92,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(CG92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM92,'travel frequence'!$A$1:$D$4,MATCH(CL92,'travel frequence'!$A$1:$D$1,0),FALSE)*CN92*IF(ISNA(VLOOKUP(CN92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":74.279463296336829},{"$f":"IF(VLOOKUP(CK92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CP92=\"N\",0,SUM(CR92,'Other cost'!$B$16,VLOOKUP(CS92,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(CQ92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW92,'travel frequence'!$A$1:$D$4,MATCH(CV92,'travel frequence'!$A$1:$D$1,0),FALSE)*CX92*IF(ISNA(VLOOKUP(CX92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.626784079285446},{"$f":"IF(VLOOKUP(CU92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CZ92=\"N\",0,SUM(DB92,'Other cost'!$B$16,VLOOKUP(DC92,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(DA92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A92=0,0,IF(A92=1,M92,IF(A92=2,M92+W92,IF(A92=3,M92+W92+AG92,IF(A92=4,M92+W92+AG92+AQ92,IF(A92=5,M92+W92+AG92+AQ92+BA92,IF(A92=6,M92+W92+AG92+AQ92+BA92+BK92,IF(A92=7,M92+W92+AG92+AQ92+BA92+BK92+BU92,IF(A92=8,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92,IF(A92=9,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92+CO92,IF(A92=10,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92+CO92+CY92))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":80363.707434404962}]
[8,92,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},12,59,10641,49403739,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K94,'travel frequence'!$A$1:$D$4,MATCH(J94,'travel frequence'!$A$1:$D$1,0),FALSE)*L94*IF(ISNA(VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(N94=\"N\",0,SUM(P94,'Other cost'!$B$16,VLOOKUP(Q94,'Other cost'!$A$9:$B$13,2,FALSE),IF(O94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(O94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U94,'travel frequence'!$A$1:$D$4,MATCH(T94,'travel frequence'!$A$1:$D$1,0),FALSE)*V94*IF(ISNA(VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":309.5623616114803},{"$f":"IF(VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(X94=\"N\",0,SUM(Z94,'Other cost'!$B$16,VLOOKUP(AA94,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(Y94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE94,'travel frequence'!$A$1:$D$4,MATCH(AD94,'travel frequence'!$A$1:$D$1,0),FALSE)*AF94*IF(ISNA(VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.61701738613078},{"$f":"IF(VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AH94=\"N\",0,SUM(AJ94,'Other cost'!$B$16,VLOOKUP(AK94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AI94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO94,'travel frequence'!$A$1:$D$4,MATCH(AN94,'travel frequence'!$A$1:$D$1,0),FALSE)*AP94*IF(ISNA(VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2094.4166773364136},{"$f":"IF(VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AR94=\"N\",0,SUM(AT94,'Other cost'!$B$16,VLOOKUP(AU94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AS94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY94,'travel frequence'!$A$1:$D$4,MATCH(AX94,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ94*IF(ISNA(VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4727.5391099782682},{"$f":"IF(VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BB94=\"N\",0,SUM(BD94,'Other cost'!$B$16,VLOOKUP(BE94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BC94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI94,'travel frequence'!$A$1:$D$4,MATCH(BH94,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ94*IF(ISNA(VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":428.81325134041691},{"$f":"IF(VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BL94=\"N\",0,SUM(BN94,'Other cost'!$B$16,VLOOKUP(BO94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BM94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS94,'travel frequence'!$A$1:$D$4,MATCH(BR94,'travel frequence'!$A$1:$D$1,0),FALSE)*BT94*IF(ISNA(VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.56316537323934679},{"$f":"IF(VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BV94=\"N\",0,SUM(BX94,'Other cost'!$B$16,VLOOKUP(BY94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BW94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC94,'travel frequence'!$A$1:$D$4,MATCH(CB94,'travel frequence'!$A$1:$D$1,0),FALSE)*CD94*IF(ISNA(VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CF94=\"N\",0,SUM(CH94,'Other cost'!$B$16,VLOOKUP(CI94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CG94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM94,'travel frequence'!$A$1:$D$4,MATCH(CL94,'travel frequence'!$A$1:$D$1,0),FALSE)*CN94*IF(ISNA(VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":304.93386761985204},{"$f":"IF(VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CP94=\"N\",0,SUM(CR94,'Other cost'!$B$16,VLOOKUP(CS94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CQ94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW94,'travel frequence'!$A$1:$D$4,MATCH(CV94,'travel frequence'!$A$1:$D$1,0),FALSE)*CX94*IF(ISNA(VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1436.76984065278},{"$f":"IF(VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CZ94=\"N\",0,SUM(DB94,'Other cost'!$B$16,VLOOKUP(DC94,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(DA94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A94=0,0,IF(A94=1,M94,IF(A94=2,M94+W94,IF(A94=3,M94+W94+AG94,IF(A94=4,M94+W94+AG94+AQ94,IF(A94=5,M94+W94+AG94+AQ94+BA94,IF(A94=6,M94+W94+AG94+AQ94+BA94+BK94,IF(A94=7,M94+W94+AG94+AQ94+BA94+BK94+BU94,IF(A94=8,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94,IF(A94=9,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94,IF(A94=10,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94+CY94))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":8402.272600340737}]
[8,95,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},38,267,6097,18586973,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K97,'travel frequence'!$A$1:$D$4,MATCH(J97,'travel frequence'!$A$1:$D$1,0),FALSE)*L97*IF(ISNA(VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9732723337005629},{"$f":"IF(VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(N97=\"N\",0,SUM(P97,'Other cost'!$B$16,VLOOKUP(Q97,'Other cost'!$A$9:$B$13,2,FALSE),IF(O97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(O97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U97,'travel frequence'!$A$1:$D$4,MATCH(T97,'travel frequence'!$A$1:$D$1,0),FALSE)*V97*IF(ISNA(VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":85.800083801274909},{"$f":"IF(VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(X97=\"N\",0,SUM(Z97,'Other cost'!$B$16,VLOOKUP(AA97,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(Y97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE97,'travel frequence'!$A$1:$D$4,MATCH(AD97,'travel frequence'!$A$1:$D$1,0),FALSE)*AF97*IF(ISNA(VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AH97=\"N\",0,SUM(AJ97,'Other cost'!$B$16,VLOOKUP(AK97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AI97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO97,'travel frequence'!$A$1:$D$4,MATCH(AN97,'travel frequence'!$A$1:$D$1,0),FALSE)*AP97*IF(ISNA(VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7279006577409177},{"$f":"IF(VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AR97=\"N\",0,SUM(AT97,'Other cost'!$B$16,VLOOKUP(AU97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AS97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY97,'travel frequence'!$A$1:$D$4,MATCH(AX97,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ97*IF(ISNA(VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2234.1590027347565},{"$f":"IF(VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BB97=\"N\",0,SUM(BD97,'Other cost'!$B$16,VLOOKUP(BE97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BC97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI97,'travel frequence'!$A$1:$D$4,MATCH(BH97,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ97*IF(ISNA(VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BL97=\"N\",0,SUM(BN97,'Other cost'!$B$16,VLOOKUP(BO97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BM97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS97,'travel frequence'!$A$1:$D$4,MATCH(BR97,'travel frequence'!$A$1:$D$1,0),FALSE)*BT97*IF(ISNA(VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":188.72127276017383},{"$f":"IF(VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BV97=\"N\",0,SUM(BX97,'Other cost'!$B$16,VLOOKUP(BY97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BW97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC97,'travel frequence'!$A$1:$D$4,MATCH(CB97,'travel frequence'!$A$1:$D$1,0),FALSE)*CD97*IF(ISNA(VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.6701180594913},{"$f":"IF(VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CF97=\"N\",0,SUM(CH97,'Other cost'!$B$16,VLOOKUP(CI97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CG97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM97,'travel frequence'!$A$1:$D$4,MATCH(CL97,'travel frequence'!$A$1:$D$1,0),FALSE)*CN97*IF(ISNA(VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CP97=\"N\",0,SUM(CR97,'Other cost'!$B$16,VLOOKUP(CS97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CQ97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW97,'travel frequence'!$A$1:$D$4,MATCH(CV97,'travel frequence'!$A$1:$D$1,0),FALSE)*CX97*IF(ISNA(VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6799215719007243},{"$f":"IF(VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CZ97=\"N\",0,SUM(DB97,'Other cost'!$B$16,VLOOKUP(DC97,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(DA97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A97=0,0,IF(A97=1,M97,IF(A97=2,M97+W97,IF(A97=3,M97+W97+AG97,IF(A97=4,M97+W97+AG97+AQ97,IF(A97=5,M97+W97+AG97+AQ97+BA97,IF(A97=6,M97+W97+AG97+AQ97+BA97+BK97,IF(A97=7,M97+W97+AG97+AQ97+BA97+BK97+BU97,IF(A97=8,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97,IF(A97=9,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97,IF(A97=10,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97+CY97))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":3789.6191159741497}]
[9,96,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},48,310,12158,9959288,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K98,'travel frequence'!$A$1:$D$4,MATCH(J98,'travel frequence'!$A$1:$D$1,0),FALSE)*L98*IF(ISNA(VLOOKUP(L98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3650.4629942505421},{"$f":"IF(VLOOKUP(I98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(N98=\"N\",0,SUM(P98,'Other cost'!$B$16,VLOOKUP(Q98,'Other cost'!$A$9:$B$13,2,FALSE),IF(O98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(O98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U98,'travel frequence'!$A$1:$D$4,MATCH(T98,'travel frequence'!$A$1:$D$1,0),FALSE)*V98*IF(ISNA(VLOOKUP(V98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.298905780340872},{"$f":"IF(VLOOKUP(S98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(X98=\"N\",0,SUM(Z98,'Other cost'!$B$16,VLOOKUP(AA98,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(Y98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE98,'travel frequence'!$A$1:$D$4,MATCH(AD98,'travel frequence'!$A$1:$D$1,0),FALSE)*AF98*IF(ISNA(VLOOKUP(AF98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(AH98=\"N\",0,SUM(AJ98,'Other cost'!$B$16,VLOOKUP(AK98,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(AI98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO98,'travel frequence'!$A$1:$D$4,MATCH(AN98,'travel frequence'!$A$1:$D$1,0),FALSE)*AP98*IF(ISNA(VLOOKUP(AP98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.25855639224802},{"$f":"IF(VLOOKUP(AM98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(AR98=\"N\",0,SUM(AT98,'Other cost'!$B$16,VLOOKUP(AU98,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(AS98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY98,'travel frequence'!$A$1:$D$4,MATCH(AX98,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ98*IF(ISNA(VLOOKUP(AZ98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BB98=\"N\",0,SUM(BD98,'Other cost'!$B$16,VLOOKUP(BE98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BC98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI98,'travel frequence'!$A$1:$D$4,MATCH(BH98,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ98*IF(ISNA(VLOOKUP(BJ98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":307.89047882936006},{"$f":"IF(VLOOKUP(BG98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BL98=\"N\",0,SUM(BN98,'Other cost'!$B$16,VLOOKUP(BO98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BM98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS98,'travel frequence'!$A$1:$D$4,MATCH(BR98,'travel frequence'!$A$1:$D$1,0),FALSE)*BT98*IF(ISNA(VLOOKUP(BT98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.6702135508149},{"$f":"IF(VLOOKUP(BQ98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BV98=\"N\",0,SUM(BX98,'Other cost'!$B$16,VLOOKUP(BY98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BW98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC98,'travel frequence'!$A$1:$D$4,MATCH(CB98,'travel frequence'!$A$1:$D$1,0),FALSE)*CD98*IF(ISNA(VLOOKUP(CD98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13720.580822681944},{"$f":"IF(VLOOKUP(CA98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CF98=\"N\",0,SUM(CH98,'Other cost'!$B$16,VLOOKUP(CI98,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(CG98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM98,'travel frequence'!$A$1:$D$4,MATCH(CL98,'travel frequence'!$A$1:$D$1,0),FALSE)*CN98*IF(ISNA(VLOOKUP(CN98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":930.88580144931223},{"$f":"IF(VLOOKUP(CK98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CP98=\"N\",0,SUM(CR98,'Other cost'!$B$16,VLOOKUP(CS98,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(CQ98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW98,'travel frequence'!$A$1:$D$4,MATCH(CV98,'travel frequence'!$A$1:$D$1,0),FALSE)*CX98*IF(ISNA(VLOOKUP(CX98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4085.6577825610307},{"$f":"IF(VLOOKUP(CU98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CZ98=\"N\",0,SUM(DB98,'Other cost'!$B$16,VLOOKUP(DC98,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(DA98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A98=0,0,IF(A98=1,M98,IF(A98=2,M98+W98,IF(A98=3,M98+W98+AG98,IF(A98=4,M98+W98+AG98+AQ98,IF(A98=5,M98+W98+AG98+AQ98+BA98,IF(A98=6,M98+W98+AG98+AQ98+BA98+BK98,IF(A98=7,M98+W98+AG98+AQ98+BA98+BK98+BU98,IF(A98=8,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98,IF(A98=9,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98+CO98,IF(A98=10,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98+CO98+CY98))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":22812.309912483572}]
[9,97,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},38,140,17097,38681874,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K99,'travel frequence'!$A$1:$D$4,MATCH(J99,'travel frequence'!$A$1:$D$1,0),FALSE)*L99*IF(ISNA(VLOOKUP(L99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.55343192411976},{"$f":"IF(VLOOKUP(I99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(N99=\"N\",0,SUM(P99,'Other cost'!$B$16,VLOOKUP(Q99,'Other cost'!$A$9:$B$13,2,FALSE),IF(O99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(O99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U99,'travel frequence'!$A$1:$D$4,MATCH(T99,'travel frequence'!$A$1:$D$1,0),FALSE)*V99*IF(ISNA(VLOOKUP(V99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":249.96535475107646},{"$f":"IF(VLOOKUP(S99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(X99=\"N\",0,SUM(Z99,'Other cost'!$B$16,VLOOKUP(AA99,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(Y99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE99,'travel frequence'!$A$1:$D$4,MATCH(AD99,'travel frequence'!$A$1:$D$1,0),FALSE)*AF99*IF(ISNA(VLOOKUP(AF99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63407.418504302936},{"$f":"IF(VLOOKUP(AC99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(AH99=\"N\",0,SUM(AJ99,'Other cost'!$B$16,VLOOKUP(AK99,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(AI99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO99,'travel frequence'!$A$1:$D$4,MATCH(AN99,'travel frequence'!$A$1:$D$1,0),FALSE)*AP99*IF(ISNA(VLOOKUP(AP99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700001872601122},{"$f":"IF(VLOOKUP(AM99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(AR99=\"N\",0,SUM(AT99,'Other cost'!$B$16,VLOOKUP(AU99,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(AS99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY99,'travel frequence'!$A$1:$D$4,MATCH(AX99,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ99*IF(ISNA(VLOOKUP(AZ99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85326968681029691},{"$f":"IF(VLOOKUP(AW99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BB99=\"N\",0,SUM(BD99,'Other cost'!$B$16,VLOOKUP(BE99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BC99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI99,'travel frequence'!$A$1:$D$4,MATCH(BH99,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ99*IF(ISNA(VLOOKUP(BJ99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BL99=\"N\",0,SUM(BN99,'Other cost'!$B$16,VLOOKUP(BO99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BM99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS99,'travel frequence'!$A$1:$D$4,MATCH(BR99,'travel frequence'!$A$1:$D$1,0),FALSE)*BT99*IF(ISNA(VLOOKUP(BT99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":832.83928585850106},{"$f":"IF(VLOOKUP(BQ99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BV99=\"N\",0,SUM(BX99,'Other cost'!$B$16,VLOOKUP(BY99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BW99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC99,'travel frequence'!$A$1:$D$4,MATCH(CB99,'travel frequence'!$A$1:$D$1,0),FALSE)*CD99*IF(ISNA(VLOOKUP(CD99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93859665549132654},{"$f":"IF(VLOOKUP(CA99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CF99=\"N\",0,SUM(CH99,'Other cost'!$B$16,VLOOKUP(CI99,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(CG99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM99,'travel frequence'!$A$1:$D$4,MATCH(CL99,'travel frequence'!$A$1:$D$1,0),FALSE)*CN99*IF(ISNA(VLOOKUP(CN99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4413.98160566969},{"$f":"IF(VLOOKUP(CK99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CP99=\"N\",0,SUM(CR99,'Other cost'!$B$16,VLOOKUP(CS99,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(CQ99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW99,'travel frequence'!$A$1:$D$4,MATCH(CV99,'travel frequence'!$A$1:$D$1,0),FALSE)*CX99*IF(ISNA(VLOOKUP(CX99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CZ99=\"N\",0,SUM(DB99,'Other cost'!$B$16,VLOOKUP(DC99,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(DA99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A99=0,0,IF(A99=1,M99,IF(A99=2,M99+W99,IF(A99=3,M99+W99+AG99,IF(A99=4,M99+W99+AG99+AQ99,IF(A99=5,M99+W99+AG99+AQ99+BA99,IF(A99=6,M99+W99+AG99+AQ99+BA99+BK99,IF(A99=7,M99+W99+AG99+AQ99+BA99+BK99+BU99,IF(A99=8,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99,IF(A99=9,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99+CO99,IF(A99=10,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99+CO99+CY99))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":74807.244644411461}]
[5,98,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},5,348,6262,8187690,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K100,'travel frequence'!$A$1:$D$4,MATCH(J100,'travel frequence'!$A$1:$D$1,0),FALSE)*L100*IF(ISNA(VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":504.61771835549462},{"$f":"IF(VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(N100=\"N\",0,SUM(P100,'Other cost'!$B$16,VLOOKUP(Q100,'Other cost'!$A$9:$B$13,2,FALSE),IF(O100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(O100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U100,'travel frequence'!$A$1:$D$4,MATCH(T100,'travel frequence'!$A$1:$D$1,0),FALSE)*V100*IF(ISNA(VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(X100=\"N\",0,SUM(Z100,'Other cost'!$B$16,VLOOKUP(AA100,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(Y100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE100,'travel frequence'!$A$1:$D$4,MATCH(AD100,'travel frequence'!$A$1:$D$1,0),FALSE)*AF100*IF(ISNA(VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AH100=\"N\",0,SUM(AJ100,'Other cost'!$B$16,VLOOKUP(AK100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AI100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO100,'travel frequence'!$A$1:$D$4,MATCH(AN100,'travel frequence'!$A$1:$D$1,0),FALSE)*AP100*IF(ISNA(VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7550.1460511596033},{"$f":"IF(VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AR100=\"N\",0,SUM(AT100,'Other cost'!$B$16,VLOOKUP(AU100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AS100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY100,'travel frequence'!$A$1:$D$4,MATCH(AX100,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ100*IF(ISNA(VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BB100=\"N\",0,SUM(BD100,'Other cost'!$B$16,VLOOKUP(BE100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BC100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI100,'travel frequence'!$A$1:$D$4,MATCH(BH100,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ100*IF(ISNA(VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BL100=\"N\",0,SUM(BN100,'Other cost'!$B$16,VLOOKUP(BO100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BM100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS100,'travel frequence'!$A$1:$D$4,MATCH(BR100,'travel frequence'!$A$1:$D$1,0),FALSE)*BT100*IF(ISNA(VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":560.22625995383339},{"$f":"IF(VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BV100=\"N\",0,SUM(BX100,'Other cost'!$B$16,VLOOKUP(BY100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BW100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC100,'travel frequence'!$A$1:$D$4,MATCH(CB100,'travel frequence'!$A$1:$D$1,0),FALSE)*CD100*IF(ISNA(VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.452836290957002},{"$f":"IF(VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CF100=\"N\",0,SUM(CH100,'Other cost'!$B$16,VLOOKUP(CI100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CG100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM100,'travel frequence'!$A$1:$D$4,MATCH(CL100,'travel frequence'!$A$1:$D$1,0),FALSE)*CN100*IF(ISNA(VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.215757158935},{"$f":"IF(VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CP100=\"N\",0,SUM(CR100,'Other cost'!$B$16,VLOOKUP(CS100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CQ100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW100,'travel frequence'!$A$1:$D$4,MATCH(CV100,'travel frequence'!$A$1:$D$1,0),FALSE)*CX100*IF(ISNA(VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.5695863789836},{"$f":"IF(VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CZ100=\"N\",0,SUM(DB100,'Other cost'!$B$16,VLOOKUP(DC100,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(DA100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A100=0,0,IF(A100=1,M100,IF(A100=2,M100+W100,IF(A100=3,M100+W100+AG100,IF(A100=4,M100+W100+AG100+AQ100,IF(A100=5,M100+W100+AG100+AQ100+BA100,IF(A100=6,M100+W100+AG100+AQ100+BA100+BK100,IF(A100=7,M100+W100+AG100+AQ100+BA100+BK100+BU100,IF(A100=8,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100,IF(A100=9,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100,IF(A100=10,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100+CY100))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":8741.1326669741647}]
[5,99,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},21,142,5007,48820451,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!I101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K101,'travel frequence'!$A$1:$D$4,MATCH(J101,'travel frequence'!$A$1:$D$1,0),FALSE)*L101*IF(ISNA(VLOOKUP(L101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(N101=\"N\",0,SUM(P101,'Other cost'!$B$16,VLOOKUP(Q101,'Other cost'!$A$9:$B$13,2,FALSE),IF(O101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(O101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(I101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!S101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U101,'travel frequence'!$A$1:$D$4,MATCH(T101,'travel frequence'!$A$1:$D$1,0),FALSE)*V101*IF(ISNA(VLOOKUP(V101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26412.28161166608},{"$f":"IF(VLOOKUP(S101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(X101=\"N\",0,SUM(Z101,'Other cost'!$B$16,VLOOKUP(AA101,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(Y101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(S101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!AC101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE101,'travel frequence'!$A$1:$D$4,MATCH(AD101,'travel frequence'!$A$1:$D$1,0),FALSE)*AF101*IF(ISNA(VLOOKUP(AF101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22436.000359783637},{"$f":"IF(VLOOKUP(AC101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(AH101=\"N\",0,SUM(AJ101,'Other cost'!$B$16,VLOOKUP(AK101,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(AI101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(AC101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!AM101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO101,'travel frequence'!$A$1:$D$4,MATCH(AN101,'travel frequence'!$A$1:$D$1,0),FALSE)*AP101*IF(ISNA(VLOOKUP(AP101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7211.5715442161691},{"$f":"IF(VLOOKUP(AM101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(AR101=\"N\",0,SUM(AT101,'Other cost'!$B$16,VLOOKUP(AU101,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(AS101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(AM101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!AW101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY101,'travel frequence'!$A$1:$D$4,MATCH(AX101,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ101*IF(ISNA(VLOOKUP(AZ101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1099273137242385},{"$f":"IF(VLOOKUP(AW101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(BB101=\"N\",0,SUM(BD101,'Other cost'!$B$16,VLOOKUP(BE101,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(BC101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(AW101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!BG101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI101,'travel frequence'!$A$1:$D$4,MATCH(BH101,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ101*IF(ISNA(VLOOKUP(BJ101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5417058512604846},{"$f":"IF(VLOOKUP(BG101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(BL101=\"N\",0,SUM(BN101,'Other cost'!$B$16,VLOOKUP(BO101,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(BM101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(BG101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!BQ101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS101,'travel frequence'!$A$1:$D$4,MATCH(BR101,'travel frequence'!$A$1:$D$1,0),FALSE)*BT101*IF(ISNA(VLOOKUP(BT101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(BV101=\"N\",0,SUM(BX101,'Other cost'!$B$16,VLOOKUP(BY101,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(BW101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(BQ101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!CA101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC101,'travel frequence'!$A$1:$D$4,MATCH(CB101,'travel frequence'!$A$1:$D$1,0),FALSE)*CD101*IF(ISNA(VLOOKUP(CD101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":69.854103032813029},{"$f":"IF(VLOOKUP(CA101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(CF101=\"N\",0,SUM(CH101,'Other cost'!$B$16,VLOOKUP(CI101,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(CG101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(CA101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!CK101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM101,'travel frequence'!$A$1:$D$4,MATCH(CL101,'travel frequence'!$A$1:$D$1,0),FALSE)*CN101*IF(ISNA(VLOOKUP(CN101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5262583025092367},{"$f":"IF(VLOOKUP(CK101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(CP101=\"N\",0,SUM(CR101,'Other cost'!$B$16,VLOOKUP(CS101,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(CQ101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(CK101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU101,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR100,IF(ISNA(VLOOKUP(Simulation!CU101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU101,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW101,'travel frequence'!$A$1:$D$4,MATCH(CV101,'travel frequence'!$A$1:$D$1,0),FALSE)*CX101*IF(ISNA(VLOOKUP(CX101,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX101,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.039528518301609},{"$f":"IF(VLOOKUP(CU101,'Industry Type P'!$A$1:$S$102,MATCH($C101,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ101=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H101,IF(CZ101=\"N\",0,SUM(DB101,'Other cost'!$B$16,VLOOKUP(DC101,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA101>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE),HLOOKUP(DA101,'Salary in Industry'!$N$1:$AQ$1001,$B101+1,FALSE)),IF(ISNA(VLOOKUP(CU101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU101,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A101=0,0,IF(A101=1,M101,IF(A101=2,M101+W101,IF(A101=3,M101+W101+AG101,IF(A101=4,M101+W101+AG101+AQ101,IF(A101=5,M101+W101+AG101+AQ101+BA101,IF(A101=6,M101+W101+AG101+AQ101+BA101+BK101,IF(A101=7,M101+W101+AG101+AQ101+BA101+BK101+BU101,IF(A101=8,M101+W101+AG101+AQ101+BA101+BK101+BU101+CE101,IF(A101=9,M101+W101+AG101+AQ101+BA101+BK101+BU101+CE101+CO101,IF(A101=10,M101+W101+AG101+AQ101+BA101+BK101+BU101+CE101+CO101+CY101))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":60845.671064496848}]
[4,100,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},29,171,10292,3165953,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K102,'travel frequence'!$A$1:$D$4,MATCH(J102,'travel frequence'!$A$1:$D$1,0),FALSE)*L102*IF(ISNA(VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.13852068565256},{"$f":"IF(VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(N102=\"N\",0,SUM(P102,'Other cost'!$B$16,VLOOKUP(Q102,'Other cost'!$A$9:$B$13,2,FALSE),IF(O102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(O102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U102,'travel frequence'!$A$1:$D$4,MATCH(T102,'travel frequence'!$A$1:$D$1,0),FALSE)*V102*IF(ISNA(VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4086.1310642175454},{"$f":"IF(VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(X102=\"N\",0,SUM(Z102,'Other cost'!$B$16,VLOOKUP(AA102,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(Y102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE102,'travel frequence'!$A$1:$D$4,MATCH(AD102,'travel frequence'!$A$1:$D$1,0),FALSE)*AF102*IF(ISNA(VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AH102=\"N\",0,SUM(AJ102,'Other cost'!$B$16,VLOOKUP(AK102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AI102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO102,'travel frequence'!$A$1:$D$4,MATCH(AN102,'travel frequence'!$A$1:$D$1,0),FALSE)*AP102*IF(ISNA(VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8855160888408768},{"$f":"IF(VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AR102=\"N\",0,SUM(AT102,'Other cost'!$B$16,VLOOKUP(AU102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AS102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY102,'travel frequence'!$A$1:$D$4,MATCH(AX102,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ102*IF(ISNA(VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13854.64714761207},{"$f":"IF(VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BB102=\"N\",0,SUM(BD102,'Other cost'!$B$16,VLOOKUP(BE102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BC102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI102,'travel frequence'!$A$1:$D$4,MATCH(BH102,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ102*IF(ISNA(VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32254.204999731806},{"$f":"IF(VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BL102=\"N\",0,SUM(BN102,'Other cost'!$B$16,VLOOKUP(BO102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BM102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS102,'travel frequence'!$A$1:$D$4,MATCH(BR102,'travel frequence'!$A$1:$D$1,0),FALSE)*BT102*IF(ISNA(VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":921.6836986956871},{"$f":"IF(VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BV102=\"N\",0,SUM(BX102,'Other cost'!$B$16,VLOOKUP(BY102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BW102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC102,'travel frequence'!$A$1:$D$4,MATCH(CB102,'travel frequence'!$A$1:$D$1,0),FALSE)*CD102*IF(ISNA(VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CF102=\"N\",0,SUM(CH102,'Other cost'!$B$16,VLOOKUP(CI102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CG102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM102,'travel frequence'!$A$1:$D$4,MATCH(CL102,'travel frequence'!$A$1:$D$1,0),FALSE)*CN102*IF(ISNA(VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CP102=\"N\",0,SUM(CR102,'Other cost'!$B$16,VLOOKUP(CS102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CQ102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW102,'travel frequence'!$A$1:$D$4,MATCH(CV102,'travel frequence'!$A$1:$D$1,0),FALSE)*CX102*IF(ISNA(VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.329233497488886},{"$f":"IF(VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CZ102=\"N\",0,SUM(DB102,'Other cost'!$B$16,VLOOKUP(DC102,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(DA102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A102=0,0,IF(A102=1,M102,IF(A102=2,M102+W102,IF(A102=3,M102+W102+AG102,IF(A102=4,M102+W102+AG102+AQ102,IF(A102=5,M102+W102+AG102+AQ102+BA102,IF(A102=6,M102+W102+AG102+AQ102+BA102+BK102,IF(A102=7,M102+W102+AG102+AQ102+BA102+BK102+BU102,IF(A102=8,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102,IF(A102=9,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102,IF(A102=10,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102+CY102))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":4453.8816097110512}]
[1,101,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},7,215,14755,18851553,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K103,'travel frequence'!$A$1:$D$4,MATCH(J103,'travel frequence'!$A$1:$D$1,0),FALSE)*L103*IF(ISNA(VLOOKUP(L103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":223.88084634575722},{"$f":"IF(VLOOKUP(I103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(N103=\"N\",0,SUM(P103,'Other cost'!$B$16,VLOOKUP(Q103,'Other cost'!$A$9:$B$13,2,FALSE),IF(O103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(O103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U103,'travel frequence'!$A$1:$D$4,MATCH(T103,'travel frequence'!$A$1:$D$1,0),FALSE)*V103*IF(ISNA(VLOOKUP(V103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.177671739639322},{"$f":"IF(VLOOKUP(S103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(X103=\"N\",0,SUM(Z103,'Other cost'!$B$16,VLOOKUP(AA103,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(Y103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE103,'travel frequence'!$A$1:$D$4,MATCH(AD103,'travel frequence'!$A$1:$D$1,0),FALSE)*AF103*IF(ISNA(VLOOKUP(AF103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.826089301643911},{"$f":"IF(VLOOKUP(AC103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(AH103=\"N\",0,SUM(AJ103,'Other cost'!$B$16,VLOOKUP(AK103,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(AI103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO103,'travel frequence'!$A$1:$D$4,MATCH(AN103,'travel frequence'!$A$1:$D$1,0),FALSE)*AP103*IF(ISNA(VLOOKUP(AP103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.1217841540539109},{"$f":"IF(VLOOKUP(AM103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(AR103=\"N\",0,SUM(AT103,'Other cost'!$B$16,VLOOKUP(AU103,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(AS103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY103,'travel frequence'!$A$1:$D$4,MATCH(AX103,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ103*IF(ISNA(VLOOKUP(AZ103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3964260262181514},{"$f":"IF(VLOOKUP(AW103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BB103=\"N\",0,SUM(BD103,'Other cost'!$B$16,VLOOKUP(BE103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BC103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI103,'travel frequence'!$A$1:$D$4,MATCH(BH103,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ103*IF(ISNA(VLOOKUP(BJ103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.6640535839688},{"$f":"IF(VLOOKUP(BG103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BL103=\"N\",0,SUM(BN103,'Other cost'!$B$16,VLOOKUP(BO103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BM103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS103,'travel frequence'!$A$1:$D$4,MATCH(BR103,'travel frequence'!$A$1:$D$1,0),FALSE)*BT103*IF(ISNA(VLOOKUP(BT103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BV103=\"N\",0,SUM(BX103,'Other cost'!$B$16,VLOOKUP(BY103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BW103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC103,'travel frequence'!$A$1:$D$4,MATCH(CB103,'travel frequence'!$A$1:$D$1,0),FALSE)*CD103*IF(ISNA(VLOOKUP(CD103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CF103=\"N\",0,SUM(CH103,'Other cost'!$B$16,VLOOKUP(CI103,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(CG103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM103,'travel frequence'!$A$1:$D$4,MATCH(CL103,'travel frequence'!$A$1:$D$1,0),FALSE)*CN103*IF(ISNA(VLOOKUP(CN103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CP103=\"N\",0,SUM(CR103,'Other cost'!$B$16,VLOOKUP(CS103,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(CQ103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW103,'travel frequence'!$A$1:$D$4,MATCH(CV103,'travel frequence'!$A$1:$D$1,0),FALSE)*CX103*IF(ISNA(VLOOKUP(CX103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3870.8929446767156},{"$f":"IF(VLOOKUP(CU103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CZ103=\"N\",0,SUM(DB103,'Other cost'!$B$16,VLOOKUP(DC103,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(DA103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A103=0,0,IF(A103=1,M103,IF(A103=2,M103+W103,IF(A103=3,M103+W103+AG103,IF(A103=4,M103+W103+AG103+AQ103,IF(A103=5,M103+W103+AG103+AQ103+BA103,IF(A103=6,M103+W103+AG103+AQ103+BA103+BK103,IF(A103=7,M103+W103+AG103+AQ103+BA103+BK103+BU103,IF(A103=8,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103,IF(A103=9,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103+CO103,IF(A103=10,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103+CO103+CY103))))))))))))/(1+Variables!$G$12)^4)*(1+Variables!$G$16)","v":242.95835799794452}]

{"sheet":"Simulation6","index":5,"n_rows":119,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":9},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},{"$f":"RANDBETWEEN(1,50)","v":24},{"$f":"RANDBETWEEN(D3,500)","v":157},{"$f":"RANDBETWEEN(E3,20000)","v":7625},{"$f":"RANDBETWEEN(500000,50000000)","v":46682088},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.6238321435994},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":311.65701528584577},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.385644896486241},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2942593203502},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":633.22519738649248},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9793158381384712},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5227.6015625547716},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4480.801339332661},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1358774253349999},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":15624.644671147093}]
[{"$f":"RANDBETWEEN(0,10)","v":5},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},{"$f":"RANDBETWEEN(1,50)","v":42},{"$f":"RANDBETWEEN(D4,500)","v":367},{"$f":"RANDBETWEEN(E4,20000)","v":7247},{"$f":"RANDBETWEEN(500000,50000000)","v":45508892},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3092012932506627},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":802.81092803181593},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":284.62064415309169},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4738103604313899},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":415.84940836141686},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":125.33877879188964},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":185.59638253337684},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":506.88601041749865},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1192.0970451280953}]
[0,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},35,360,16507,4153485,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7812351420614263},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1365.1893567524828},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2164567088691349},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.096599430390743},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":691.23425316518501},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9829410382376604},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.274689507784913},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9425953699051308},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":0},null,null,null,"Results"]
[6,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},13,200,15236,42715580,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34554.896650001348},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.633258621612548},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22920.152229837095},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.305583868442396},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":246.25762955809134},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30850.043898526477},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.759302097096935},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":62461.776538767677},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":1342907.2027324492}]
[10,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},25,294,5747,8220099,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4072083138867599},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.883206996018465},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38174.347469653454},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1156.9119900848284},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2497.8589543338881},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.270139793165974},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3656.0101667757071},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5712601036818254},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3416.9430065114398},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":52986.296561306481},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[9,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},33,130,18692,24121925,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.85288140602046},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.045663541014576},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":325.83038076396713},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8994583126770017},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3437.6690265933703},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2965.0564649521007},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3507.8760141822868},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0596582498859517},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.805766156506195},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":11512.301056178414},null,null,null,"Annual Expenses",755321.95]
[10,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},16,90,14834,17077229,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0593174671341057},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3664.8780234300971},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.6759667219616547},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2845760764511711},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.085558712561273},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.746353410746317},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1982.6968650269062},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.2666204471689655},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":6199.0965501601213},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":587585.25273244921}]
[9,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},24,421,2208,30066626,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":62.580858318340027},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":121.24308158851315},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.863419623318656},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14570.087800766452},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4086.0354228469432},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.9448232262375},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.6566759992347},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":25576.872760279184}]
[3,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},49,402,7267,40954087,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9275938671651645},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3791437961279316},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6092.352053393477},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1802.2100246015634},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718956822071439},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5818552324507307},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5065.4476634412895},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":11.14722277628784}]
[4,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},4,306,4474,5031072,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4734376228823649},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5294878474688574},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.47379278375004},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.3995755147082},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1725511400303459},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3286.1410043129567},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":332.51133559010373},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":379.43466021127233},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1085.7395474738078},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[8,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},18,381,6904,16295795,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.3760933862691},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.8969647804037653},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4823.243761353734},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.42224141433811},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":707.73785425715118},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9547683790246442},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.240688089646213},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1889.3565646280476},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":8414.0384986304252}]
[0,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},21,437,13855,9727297,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":628.3361502992916},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":87.404816545929322},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1502.8014301032658},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.176742593147232},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.753487953755835},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1322.5869420275512},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4021.0721014042219},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.78824207247476},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359328118427129},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":0}]
[7,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},12,439,1675,28783048,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2007.0266440761302},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.6956311913298},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":310.30661873079197},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.83756122541486},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.50750238703571},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2309.263068267212},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":60.550265428860619},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":6769.0110568986456}]
[3,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},24,248,16032,23111865,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1126.3623090257117},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1677601483454385},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.833365134842609},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2272.5910327950692},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.991356963939285},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0637301668886181},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6797430160843989},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1225.9662191369835}]
[8,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},6,100,9664,35733498,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6024149820962039},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2133.8643408193361},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":89.360957818125129},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":717.49235621303148},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.83941064626555},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214387558087827},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":312.36962010117185},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3723.0896564819509}]
[0,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},27,212,14423,47766298,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1981.9342788918407},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2785.743760865133},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.9874072611757363},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3275.9244279203981},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.3618535422452},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7807946614403889},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2392155585883},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.465504531242},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":0}]
[6,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},3,67,4857,48961192,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.9835432109485},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.060020209331682},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4410.1411083719877},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7550.9812459625582},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":548.10257331144328},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3120313890685296},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":7463.9566339939001}]
[6,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},23,241,4274,44105163,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6760513954720011},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.198736648718842},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8841900259401481},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2152870433066667},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":30.022643701496083}]
[7,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},28,398,2993,21125130,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.437501524101659},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":311.86313476898607},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.159981158882282},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9813654633974318},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.2401831336461511},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3304337365673033},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.3427224234747},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3416.5251163319604},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":743.13005047824697},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":390.45214948945522}]
[2,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},41,322,15175,16941508,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7342610562542093},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":329.0032281025853},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718480302780399},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.191801508934585},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3909.7234474460515},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8420160330305908},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1678263203177623},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85331265718068594},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.6371008264244726},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":362.0343783967628}]
[5,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},27,129,7347,43344330,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2810.0747011543594},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1186.9648263360571},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.081749199800672},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":303.0367143508642},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4136240223855667},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6806540503675231},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.7220894019379},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":4682.1885000285101}]
[2,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},47,317,16176,12469875,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4394.4452694885304},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7787730252607483},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7041937245820762},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4163.982068827002},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4192538440382538},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3870.806150461206},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.660608094427744},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.8507688076507},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":4757.968238519652}]
[4,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},17,135,19227,48265846,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5346277748864505},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1075674214825204},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":327.84382111950322},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3041.2429989454804},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":154.84271497488135},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.227783093090256},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":238.10139703478777},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3351.573917205224},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11865.804477761323},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3648.8470113955045}]
[1,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},18,75,1258,12655968,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.262656158994162},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2809.5932841417848},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9820338849973487},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7273765712212583},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.082412176146171},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2183.8109856956066},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2078.3086256460169},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7494842452467605},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.8430696102011428},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":39.219772528398657}]
[2,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},50,437,10902,45839428,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1368.3269559104017},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.592035181893834},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.0293901275231},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":225.77394772521629},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1544.3617195076897}]
[10,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},14,19,11536,47614939,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2408.3490881914149},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.773575511544301},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.212994913761591},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39025.059146076339},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.778430666003601},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2736.8223297248346},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5853516933159888},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":47877.47611003022}]
[0,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},43,375,3204,4271135,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2703.5763052559992},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1994486987490696},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.264093927495656},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":942.02550999917298},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":252.78182433660143},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.245801427272},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.088247365017494},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7659546647189357},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":0}]
[8,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},18,158,16633,850269,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3891.2437966377629},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1489.4713097178039},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6475787160133404},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":789.25143635612028},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":301.05938847671115},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":55.296622373273479},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":539.72970472013003},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2107.2617237984018},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85528235362702021},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":206.56019153818798},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":9927.4797434289248}]
[10,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},39,244,17430,8670815,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4389.643510471321},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.062574912944669},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.215467413868657},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4475117960462711},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6019849036963665},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.570563121886842},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.156396142635636},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9865631116608897},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":4931.5138672155599}]
[3,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},3,20,12513,37493312,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3714.3257140420847},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2232.2002238177533},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":62.907281151521715},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3090870026117418},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.48158511045466},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2703.3588655584499},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1192.0357893839262},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":112.08607113993727},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":69.724633077456616},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":6431.4481982379502}]
[4,33,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},46,163,11281,37761298,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K35,'travel frequence'!$A$1:$D$4,MATCH(J35,'travel frequence'!$A$1:$D$1,0),FALSE)*L35*IF(ISNA(VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.792081789007597},{"$f":"IF(VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(N35=\"N\",0,SUM(P35,'Other cost'!$B$16,VLOOKUP(Q35,'Other cost'!$A$9:$B$13,2,FALSE),IF(O35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(O35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U35,'travel frequence'!$A$1:$D$4,MATCH(T35,'travel frequence'!$A$1:$D$1,0),FALSE)*V35*IF(ISNA(VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":99.325913131753069},{"$f":"IF(VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(X35=\"N\",0,SUM(Z35,'Other cost'!$B$16,VLOOKUP(AA35,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(Y35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE35,'travel frequence'!$A$1:$D$4,MATCH(AD35,'travel frequence'!$A$1:$D$1,0),FALSE)*AF35*IF(ISNA(VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AH35=\"N\",0,SUM(AJ35,'Other cost'!$B$16,VLOOKUP(AK35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AI35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO35,'travel frequence'!$A$1:$D$4,MATCH(AN35,'travel frequence'!$A$1:$D$1,0),FALSE)*AP35*IF(ISNA(VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214424722586383},{"$f":"IF(VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AR35=\"N\",0,SUM(AT35,'Other cost'!$B$16,VLOOKUP(AU35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AS35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY35,'travel frequence'!$A$1:$D$4,MATCH(AX35,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ35*IF(ISNA(VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3512.3285010998798},{"$f":"IF(VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BB35=\"N\",0,SUM(BD35,'Other cost'!$B$16,VLOOKUP(BE35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BC35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI35,'travel frequence'!$A$1:$D$4,MATCH(BH35,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ35*IF(ISNA(VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BL35=\"N\",0,SUM(BN35,'Other cost'!$B$16,VLOOKUP(BO35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BM35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS35,'travel frequence'!$A$1:$D$4,MATCH(BR35,'travel frequence'!$A$1:$D$1,0),FALSE)*BT35*IF(ISNA(VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":333.01967295697341},{"$f":"IF(VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BV35=\"N\",0,SUM(BX35,'Other cost'!$B$16,VLOOKUP(BY35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BW35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC35,'travel frequence'!$A$1:$D$4,MATCH(CB35,'travel frequence'!$A$1:$D$1,0),FALSE)*CD35*IF(ISNA(VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2008.0977293080794},{"$f":"IF(VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CF35=\"N\",0,SUM(CH35,'Other cost'!$B$16,VLOOKUP(CI35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CG35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM35,'travel frequence'!$A$1:$D$4,MATCH(CL35,'travel frequence'!$A$1:$D$1,0),FALSE)*CN35*IF(ISNA(VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647414675137135},{"$f":"IF(VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CP35=\"N\",0,SUM(CR35,'Other cost'!$B$16,VLOOKUP(CS35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CQ35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW35,'travel frequence'!$A$1:$D$4,MATCH(CV35,'travel frequence'!$A$1:$D$1,0),FALSE)*CX35*IF(ISNA(VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CZ35=\"N\",0,SUM(DB35,'Other cost'!$B$16,VLOOKUP(DC35,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(DA35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A35=0,0,IF(A35=1,M35,IF(A35=2,M35+W35,IF(A35=3,M35+W35+AG35,IF(A35=4,M35+W35+AG35+AQ35,IF(A35=5,M35+W35+AG35+AQ35+BA35,IF(A35=6,M35+W35+AG35+AQ35+BA35+BK35,IF(A35=7,M35+W35+AG35+AQ35+BA35+BK35+BU35,IF(A35=8,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35,IF(A35=9,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35,IF(A35=10,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35+CY35))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":155.02077039557315}]
[8,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},34,332,5313,28133672,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.71025103059651},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.1999512341449},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.67485368903172},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":302.99013847742077},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3899.7762984674478},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1354384596046163},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":307.87707619479852},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1450.4847054770144},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7494407461686183},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7783391014360266},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":10660.646662971885}]
[2,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},45,184,11519,14396125,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.6224493607774},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.2231841690109},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1009.5179435841163},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21319.532583478336},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42782.44240664161},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.8286131478979},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11919.474611054147},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0173041796130589},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7340619195577816},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":5696.3419001504717}]
[10,42,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},7,439,9670,47663543,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K44,'travel frequence'!$A$1:$D$4,MATCH(J44,'travel frequence'!$A$1:$D$1,0),FALSE)*L44*IF(ISNA(VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(N44=\"N\",0,SUM(P44,'Other cost'!$B$16,VLOOKUP(Q44,'Other cost'!$A$9:$B$13,2,FALSE),IF(O44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(O44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U44,'travel frequence'!$A$1:$D$4,MATCH(T44,'travel frequence'!$A$1:$D$1,0),FALSE)*V44*IF(ISNA(VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7370545839072733},{"$f":"IF(VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(X44=\"N\",0,SUM(Z44,'Other cost'!$B$16,VLOOKUP(AA44,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(Y44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE44,'travel frequence'!$A$1:$D$4,MATCH(AD44,'travel frequence'!$A$1:$D$1,0),FALSE)*AF44*IF(ISNA(VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.639101507050974},{"$f":"IF(VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AH44=\"N\",0,SUM(AJ44,'Other cost'!$B$16,VLOOKUP(AK44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AI44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO44,'travel frequence'!$A$1:$D$4,MATCH(AN44,'travel frequence'!$A$1:$D$1,0),FALSE)*AP44*IF(ISNA(VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.5236144818937},{"$f":"IF(VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AR44=\"N\",0,SUM(AT44,'Other cost'!$B$16,VLOOKUP(AU44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AS44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY44,'travel frequence'!$A$1:$D$4,MATCH(AX44,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ44*IF(ISNA(VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0251067653620005},{"$f":"IF(VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BB44=\"N\",0,SUM(BD44,'Other cost'!$B$16,VLOOKUP(BE44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BC44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI44,'travel frequence'!$A$1:$D$4,MATCH(BH44,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ44*IF(ISNA(VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BL44=\"N\",0,SUM(BN44,'Other cost'!$B$16,VLOOKUP(BO44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BM44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS44,'travel frequence'!$A$1:$D$4,MATCH(BR44,'travel frequence'!$A$1:$D$1,0),FALSE)*BT44*IF(ISNA(VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38378.749522969985},{"$f":"IF(VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BV44=\"N\",0,SUM(BX44,'Other cost'!$B$16,VLOOKUP(BY44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BW44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC44,'travel frequence'!$A$1:$D$4,MATCH(CB44,'travel frequence'!$A$1:$D$1,0),FALSE)*CD44*IF(ISNA(VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1174.3267524287874},{"$f":"IF(VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CF44=\"N\",0,SUM(CH44,'Other cost'!$B$16,VLOOKUP(CI44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CG44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM44,'travel frequence'!$A$1:$D$4,MATCH(CL44,'travel frequence'!$A$1:$D$1,0),FALSE)*CN44*IF(ISNA(VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8816499175516},{"$f":"IF(VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CP44=\"N\",0,SUM(CR44,'Other cost'!$B$16,VLOOKUP(CS44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CQ44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW44,'travel frequence'!$A$1:$D$4,MATCH(CV44,'travel frequence'!$A$1:$D$1,0),FALSE)*CX44*IF(ISNA(VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3767.0897531170613},{"$f":"IF(VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CZ44=\"N\",0,SUM(DB44,'Other cost'!$B$16,VLOOKUP(DC44,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(DA44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A44=0,0,IF(A44=1,M44,IF(A44=2,M44+W44,IF(A44=3,M44+W44+AG44,IF(A44=4,M44+W44+AG44+AQ44,IF(A44=5,M44+W44+AG44+AQ44+BA44,IF(A44=6,M44+W44+AG44+AQ44+BA44+BK44,IF(A44=7,M44+W44+AG44+AQ44+BA44+BK44+BU44,IF(A44=8,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44,IF(A44=9,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44,IF(A44=10,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44+CY44))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":51544.344534685435}]
[5,43,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},12,287,13297,38165205,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K45,'travel frequence'!$A$1:$D$4,MATCH(J45,'travel frequence'!$A$1:$D$1,0),FALSE)*L45*IF(ISNA(VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1909690780272832},{"$f":"IF(VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(N45=\"N\",0,SUM(P45,'Other cost'!$B$16,VLOOKUP(Q45,'Other cost'!$A$9:$B$13,2,FALSE),IF(O45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(O45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U45,'travel frequence'!$A$1:$D$4,MATCH(T45,'travel frequence'!$A$1:$D$1,0),FALSE)*V45*IF(ISNA(VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5207170585146905},{"$f":"IF(VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(X45=\"N\",0,SUM(Z45,'Other cost'!$B$16,VLOOKUP(AA45,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(Y45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE45,'travel frequence'!$A$1:$D$4,MATCH(AD45,'travel frequence'!$A$1:$D$1,0),FALSE)*AF45*IF(ISNA(VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.865024468100736},{"$f":"IF(VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AH45=\"N\",0,SUM(AJ45,'Other cost'!$B$16,VLOOKUP(AK45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AI45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO45,'travel frequence'!$A$1:$D$4,MATCH(AN45,'travel frequence'!$A$1:$D$1,0),FALSE)*AP45*IF(ISNA(VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56740.06034512975},{"$f":"IF(VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AR45=\"N\",0,SUM(AT45,'Other cost'!$B$16,VLOOKUP(AU45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AS45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY45,'travel frequence'!$A$1:$D$4,MATCH(AX45,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ45*IF(ISNA(VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":83.58164462562867},{"$f":"IF(VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BB45=\"N\",0,SUM(BD45,'Other cost'!$B$16,VLOOKUP(BE45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BC45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI45,'travel frequence'!$A$1:$D$4,MATCH(BH45,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ45*IF(ISNA(VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7833762212086839},{"$f":"IF(VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BL45=\"N\",0,SUM(BN45,'Other cost'!$B$16,VLOOKUP(BO45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BM45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS45,'travel frequence'!$A$1:$D$4,MATCH(BR45,'travel frequence'!$A$1:$D$1,0),FALSE)*BT45*IF(ISNA(VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3492.140636893912},{"$f":"IF(VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BV45=\"N\",0,SUM(BX45,'Other cost'!$B$16,VLOOKUP(BY45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BW45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC45,'travel frequence'!$A$1:$D$4,MATCH(CB45,'travel frequence'!$A$1:$D$1,0),FALSE)*CD45*IF(ISNA(VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":202.73906619447362},{"$f":"IF(VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CF45=\"N\",0,SUM(CH45,'Other cost'!$B$16,VLOOKUP(CI45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CG45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM45,'travel frequence'!$A$1:$D$4,MATCH(CL45,'travel frequence'!$A$1:$D$1,0),FALSE)*CN45*IF(ISNA(VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CP45=\"N\",0,SUM(CR45,'Other cost'!$B$16,VLOOKUP(CS45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CQ45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW45,'travel frequence'!$A$1:$D$4,MATCH(CV45,'travel frequence'!$A$1:$D$1,0),FALSE)*CX45*IF(ISNA(VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":76.844853919826548},{"$f":"IF(VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CZ45=\"N\",0,SUM(DB45,'Other cost'!$B$16,VLOOKUP(DC45,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(DA45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A45=0,0,IF(A45=1,M45,IF(A45=2,M45+W45,IF(A45=3,M45+W45+AG45,IF(A45=4,M45+W45+AG45+AQ45,IF(A45=5,M45+W45+AG45+AQ45+BA45,IF(A45=6,M45+W45+AG45+AQ45+BA45+BK45,IF(A45=7,M45+W45+AG45+AQ45+BA45+BK45+BU45,IF(A45=8,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45,IF(A45=9,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45,IF(A45=10,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45+CY45))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":61467.805880292668}]
[6,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},1,377,777,44693004,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.1479397428247},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.022189934996447},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3512.1227847344658},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6192377678796319},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":162.79483333287664},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":387.05026607277784},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":7223.5584232208466}]
[10,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},3,328,6417,49324202,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8617225462182436},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1250.8491954010474},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0718422012601021},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.9094784627251},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5852617189513429},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.127748374064721},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.840263394258706},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1592.3029421036642}]
[9,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},22,192,16580,38569594,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1436896164476016},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8644309975181645},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.60531926290892},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.1651962032411},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4915.688739366401},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43142.322799697227},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5542154987590826},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7956709675163},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2085.1310213397919},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":58662.187513935933}]
[1,54,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},3,500,10341,41772781,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K56,'travel frequence'!$A$1:$D$4,MATCH(J56,'travel frequence'!$A$1:$D$1,0),FALSE)*L56*IF(ISNA(VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5532041165129229},{"$f":"IF(VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(N56=\"N\",0,SUM(P56,'Other cost'!$B$16,VLOOKUP(Q56,'Other cost'!$A$9:$B$13,2,FALSE),IF(O56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(O56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U56,'travel frequence'!$A$1:$D$4,MATCH(T56,'travel frequence'!$A$1:$D$1,0),FALSE)*V56*IF(ISNA(VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7663510076227},{"$f":"IF(VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(X56=\"N\",0,SUM(Z56,'Other cost'!$B$16,VLOOKUP(AA56,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(Y56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE56,'travel frequence'!$A$1:$D$4,MATCH(AD56,'travel frequence'!$A$1:$D$1,0),FALSE)*AF56*IF(ISNA(VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3909.582001328733},{"$f":"IF(VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AH56=\"N\",0,SUM(AJ56,'Other cost'!$B$16,VLOOKUP(AK56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AI56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO56,'travel frequence'!$A$1:$D$4,MATCH(AN56,'travel frequence'!$A$1:$D$1,0),FALSE)*AP56*IF(ISNA(VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1289.8181089427644},{"$f":"IF(VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AR56=\"N\",0,SUM(AT56,'Other cost'!$B$16,VLOOKUP(AU56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AS56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY56,'travel frequence'!$A$1:$D$4,MATCH(AX56,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ56*IF(ISNA(VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4660932504982747},{"$f":"IF(VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BB56=\"N\",0,SUM(BD56,'Other cost'!$B$16,VLOOKUP(BE56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BC56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI56,'travel frequence'!$A$1:$D$4,MATCH(BH56,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ56*IF(ISNA(VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3890.9649441795482},{"$f":"IF(VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BL56=\"N\",0,SUM(BN56,'Other cost'!$B$16,VLOOKUP(BO56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BM56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS56,'travel frequence'!$A$1:$D$4,MATCH(BR56,'travel frequence'!$A$1:$D$1,0),FALSE)*BT56*IF(ISNA(VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.078795826046377},{"$f":"IF(VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BV56=\"N\",0,SUM(BX56,'Other cost'!$B$16,VLOOKUP(BY56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BW56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC56,'travel frequence'!$A$1:$D$4,MATCH(CB56,'travel frequence'!$A$1:$D$1,0),FALSE)*CD56*IF(ISNA(VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.7492007972392},{"$f":"IF(VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CF56=\"N\",0,SUM(CH56,'Other cost'!$B$16,VLOOKUP(CI56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CG56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM56,'travel frequence'!$A$1:$D$4,MATCH(CL56,'travel frequence'!$A$1:$D$1,0),FALSE)*CN56*IF(ISNA(VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.810318006053116},{"$f":"IF(VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CP56=\"N\",0,SUM(CR56,'Other cost'!$B$16,VLOOKUP(CS56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CQ56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW56,'travel frequence'!$A$1:$D$4,MATCH(CV56,'travel frequence'!$A$1:$D$1,0),FALSE)*CX56*IF(ISNA(VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.46215976035305},{"$f":"IF(VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CZ56=\"N\",0,SUM(DB56,'Other cost'!$B$16,VLOOKUP(DC56,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(DA56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A56=0,0,IF(A56=1,M56,IF(A56=2,M56+W56,IF(A56=3,M56+W56+AG56,IF(A56=4,M56+W56+AG56+AQ56,IF(A56=5,M56+W56+AG56+AQ56+BA56,IF(A56=6,M56+W56+AG56+AQ56+BA56+BK56,IF(A56=7,M56+W56+AG56+AQ56+BA56+BK56+BU56,IF(A56=8,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56,IF(A56=9,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56,IF(A56=10,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56+CY56))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":7.087599255137726}]
[4,57,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},39,249,7094,30522995,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K59,'travel frequence'!$A$1:$D$4,MATCH(J59,'travel frequence'!$A$1:$D$1,0),FALSE)*L59*IF(ISNA(VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(N59=\"N\",0,SUM(P59,'Other cost'!$B$16,VLOOKUP(Q59,'Other cost'!$A$9:$B$13,2,FALSE),IF(O59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(O59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U59,'travel frequence'!$A$1:$D$4,MATCH(T59,'travel frequence'!$A$1:$D$1,0),FALSE)*V59*IF(ISNA(VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":460.79450705524943},{"$f":"IF(VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(X59=\"N\",0,SUM(Z59,'Other cost'!$B$16,VLOOKUP(AA59,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(Y59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE59,'travel frequence'!$A$1:$D$4,MATCH(AD59,'travel frequence'!$A$1:$D$1,0),FALSE)*AF59*IF(ISNA(VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.7350896962203},{"$f":"IF(VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AH59=\"N\",0,SUM(AJ59,'Other cost'!$B$16,VLOOKUP(AK59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AI59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO59,'travel frequence'!$A$1:$D$4,MATCH(AN59,'travel frequence'!$A$1:$D$1,0),FALSE)*AP59*IF(ISNA(VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7235919762040357},{"$f":"IF(VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AR59=\"N\",0,SUM(AT59,'Other cost'!$B$16,VLOOKUP(AU59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AS59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY59,'travel frequence'!$A$1:$D$4,MATCH(AX59,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ59*IF(ISNA(VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.1608984790187939},{"$f":"IF(VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BB59=\"N\",0,SUM(BD59,'Other cost'!$B$16,VLOOKUP(BE59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BC59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI59,'travel frequence'!$A$1:$D$4,MATCH(BH59,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ59*IF(ISNA(VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BL59=\"N\",0,SUM(BN59,'Other cost'!$B$16,VLOOKUP(BO59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BM59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS59,'travel frequence'!$A$1:$D$4,MATCH(BR59,'travel frequence'!$A$1:$D$1,0),FALSE)*BT59*IF(ISNA(VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":47.993862667203757},{"$f":"IF(VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BV59=\"N\",0,SUM(BX59,'Other cost'!$B$16,VLOOKUP(BY59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BW59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC59,'travel frequence'!$A$1:$D$4,MATCH(CB59,'travel frequence'!$A$1:$D$1,0),FALSE)*CD59*IF(ISNA(VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":240.72246377830717},{"$f":"IF(VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CF59=\"N\",0,SUM(CH59,'Other cost'!$B$16,VLOOKUP(CI59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CG59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM59,'travel frequence'!$A$1:$D$4,MATCH(CL59,'travel frequence'!$A$1:$D$1,0),FALSE)*CN59*IF(ISNA(VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661643406303391},{"$f":"IF(VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CP59=\"N\",0,SUM(CR59,'Other cost'!$B$16,VLOOKUP(CS59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CQ59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW59,'travel frequence'!$A$1:$D$4,MATCH(CV59,'travel frequence'!$A$1:$D$1,0),FALSE)*CX59*IF(ISNA(VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3823835211657485},{"$f":"IF(VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CZ59=\"N\",0,SUM(DB59,'Other cost'!$B$16,VLOOKUP(DC59,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(DA59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A59=0,0,IF(A59=1,M59,IF(A59=2,M59+W59,IF(A59=3,M59+W59+AG59,IF(A59=4,M59+W59+AG59+AQ59,IF(A59=5,M59+W59+AG59+AQ59+BA59,IF(A59=6,M59+W59+AG59+AQ59+BA59+BK59,IF(A59=7,M59+W59+AG59+AQ59+BA59+BK59+BU59,IF(A59=8,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59,IF(A59=9,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59,IF(A59=10,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59+CY59))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3092.4171459289028}]
[6,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},23,143,13782,3622343,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":187.71951896426441},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4094.8189352326654},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.0978788833029},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2256.3391989230636},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8644023419014184},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.5271019947231},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":9065.5017730198997}]
[5,62,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},34,220,5839,3636653,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K64,'travel frequence'!$A$1:$D$4,MATCH(J64,'travel frequence'!$A$1:$D$1,0),FALSE)*L64*IF(ISNA(VLOOKUP(L64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1674708826334346},{"$f":"IF(VLOOKUP(I64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(N64=\"N\",0,SUM(P64,'Other cost'!$B$16,VLOOKUP(Q64,'Other cost'!$A$9:$B$13,2,FALSE),IF(O64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(O64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U64,'travel frequence'!$A$1:$D$4,MATCH(T64,'travel frequence'!$A$1:$D$1,0),FALSE)*V64*IF(ISNA(VLOOKUP(V64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(X64=\"N\",0,SUM(Z64,'Other cost'!$B$16,VLOOKUP(AA64,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(Y64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE64,'travel frequence'!$A$1:$D$4,MATCH(AD64,'travel frequence'!$A$1:$D$1,0),FALSE)*AF64*IF(ISNA(VLOOKUP(AF64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3687441570337127},{"$f":"IF(VLOOKUP(AC64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(AH64=\"N\",0,SUM(AJ64,'Other cost'!$B$16,VLOOKUP(AK64,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(AI64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO64,'travel frequence'!$A$1:$D$4,MATCH(AN64,'travel frequence'!$A$1:$D$1,0),FALSE)*AP64*IF(ISNA(VLOOKUP(AP64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89593386032917921},{"$f":"IF(VLOOKUP(AM64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(AR64=\"N\",0,SUM(AT64,'Other cost'!$B$16,VLOOKUP(AU64,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(AS64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY64,'travel frequence'!$A$1:$D$4,MATCH(AX64,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ64*IF(ISNA(VLOOKUP(AZ64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BB64=\"N\",0,SUM(BD64,'Other cost'!$B$16,VLOOKUP(BE64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BC64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI64,'travel frequence'!$A$1:$D$4,MATCH(BH64,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ64*IF(ISNA(VLOOKUP(BJ64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25046.63345451303},{"$f":"IF(VLOOKUP(BG64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BL64=\"N\",0,SUM(BN64,'Other cost'!$B$16,VLOOKUP(BO64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BM64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS64,'travel frequence'!$A$1:$D$4,MATCH(BR64,'travel frequence'!$A$1:$D$1,0),FALSE)*BT64*IF(ISNA(VLOOKUP(BT64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(BV64=\"N\",0,SUM(BX64,'Other cost'!$B$16,VLOOKUP(BY64,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(BW64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC64,'travel frequence'!$A$1:$D$4,MATCH(CB64,'travel frequence'!$A$1:$D$1,0),FALSE)*CD64*IF(ISNA(VLOOKUP(CD64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CF64=\"N\",0,SUM(CH64,'Other cost'!$B$16,VLOOKUP(CI64,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(CG64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM64,'travel frequence'!$A$1:$D$4,MATCH(CL64,'travel frequence'!$A$1:$D$1,0),FALSE)*CN64*IF(ISNA(VLOOKUP(CN64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1081.6102941599747},{"$f":"IF(VLOOKUP(CK64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CP64=\"N\",0,SUM(CR64,'Other cost'!$B$16,VLOOKUP(CS64,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(CQ64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU64,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR63,IF(ISNA(VLOOKUP(Simulation!CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU64,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW64,'travel frequence'!$A$1:$D$4,MATCH(CV64,'travel frequence'!$A$1:$D$1,0),FALSE)*CX64*IF(ISNA(VLOOKUP(CX64,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX64,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.3081372682588},{"$f":"IF(VLOOKUP(CU64,'Industry Type P'!$A$1:$S$102,MATCH($C64,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ64=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H64,IF(CZ64=\"N\",0,SUM(DB64,'Other cost'!$B$16,VLOOKUP(DC64,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA64>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE),HLOOKUP(DA64,'Salary in Industry'!$N$1:$AQ$1001,$B64+1,FALSE)),IF(ISNA(VLOOKUP(CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU64,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A64=0,0,IF(A64=1,M64,IF(A64=2,M64+W64,IF(A64=3,M64+W64+AG64,IF(A64=4,M64+W64+AG64+AQ64,IF(A64=5,M64+W64+AG64+AQ64+BA64,IF(A64=6,M64+W64+AG64+AQ64+BA64+BK64,IF(A64=7,M64+W64+AG64+AQ64+BA64+BK64+BU64,IF(A64=8,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64,IF(A64=9,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64+CO64,IF(A64=10,M64+W64+AG64+AQ64+BA64+BK64+BU64+CE64+CO64+CY64))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":13.445955248264472}]
[3,65,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},39,434,6470,45052727,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K67,'travel frequence'!$A$1:$D$4,MATCH(J67,'travel frequence'!$A$1:$D$1,0),FALSE)*L67*IF(ISNA(VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0957818260189987},{"$f":"IF(VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(O67,Negotiation_Team,2,FALSE),VLOOKUP(O67,Recording_Equipment,2,FALSE),VLOOKUP(O67,Security,2,FALSE))","v":0},{"$f":"IF(N67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(N67=\"N\",0,SUM(P67,'Other cost'!$B$16,VLOOKUP(Q67,'Other cost'!$A$9:$B$13,2,FALSE),IF(O67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(O67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U67,'travel frequence'!$A$1:$D$4,MATCH(T67,'travel frequence'!$A$1:$D$1,0),FALSE)*V67*IF(ISNA(VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1576.8760030173141},{"$f":"IF(VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(Y67,Negotiation_Team,2,FALSE),VLOOKUP(Y67,Recording_Equipment,2,FALSE),VLOOKUP(Y67,Security,2,FALSE))","v":0},{"$f":"IF(X67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(X67=\"N\",0,SUM(Z67,'Other cost'!$B$16,VLOOKUP(AA67,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(Y67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE67,'travel frequence'!$A$1:$D$4,MATCH(AD67,'travel frequence'!$A$1:$D$1,0),FALSE)*AF67*IF(ISNA(VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1915636520379955},{"$f":"IF(VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AI67,Negotiation_Team,2,FALSE),VLOOKUP(AI67,Recording_Equipment,2,FALSE),VLOOKUP(AI67,Security,2,FALSE))","v":0},{"$f":"IF(AH67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AH67=\"N\",0,SUM(AJ67,'Other cost'!$B$16,VLOOKUP(AK67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AI67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO67,'travel frequence'!$A$1:$D$4,MATCH(AN67,'travel frequence'!$A$1:$D$1,0),FALSE)*AP67*IF(ISNA(VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1023.9454565047496},{"$f":"IF(VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AS67,Negotiation_Team,2,FALSE),VLOOKUP(AS67,Recording_Equipment,2,FALSE),VLOOKUP(AS67,Security,2,FALSE))","v":0},{"$f":"IF(AR67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AR67=\"N\",0,SUM(AT67,'Other cost'!$B$16,VLOOKUP(AU67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AS67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY67,'travel frequence'!$A$1:$D$4,MATCH(AX67,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ67*IF(ISNA(VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":258.11685243197513},{"$f":"IF(VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BC67,Negotiation_Team,2,FALSE),VLOOKUP(BC67,Recording_Equipment,2,FALSE),VLOOKUP(BC67,Security,2,FALSE))","v":0},{"$f":"IF(BB67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BB67=\"N\",0,SUM(BD67,'Other cost'!$B$16,VLOOKUP(BE67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BC67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI67,'travel frequence'!$A$1:$D$4,MATCH(BH67,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ67*IF(ISNA(VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":532.1956510183436},{"$f":"IF(VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BM67,Negotiation_Team,2,FALSE),VLOOKUP(BM67,Recording_Equipment,2,FALSE),VLOOKUP(BM67,Security,2,FALSE))","v":0},{"$f":"IF(BL67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BL67=\"N\",0,SUM(BN67,'Other cost'!$B$16,VLOOKUP(BO67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BM67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS67,'travel frequence'!$A$1:$D$4,MATCH(BR67,'travel frequence'!$A$1:$D$1,0),FALSE)*BT67*IF(ISNA(VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127140939949802},{"$f":"IF(VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BW67,Negotiation_Team,2,FALSE),VLOOKUP(BW67,Recording_Equipment,2,FALSE),VLOOKUP(BW67,Security,2,FALSE))","v":0},{"$f":"IF(BV67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BV67=\"N\",0,SUM(BX67,'Other cost'!$B$16,VLOOKUP(BY67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BW67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC67,'travel frequence'!$A$1:$D$4,MATCH(CB67,'travel frequence'!$A$1:$D$1,0),FALSE)*CD67*IF(ISNA(VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0107200172417965},{"$f":"IF(VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CG67,Negotiation_Team,2,FALSE),VLOOKUP(CG67,Recording_Equipment,2,FALSE),VLOOKUP(CG67,Security,2,FALSE))","v":0},{"$f":"IF(CF67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CF67=\"N\",0,SUM(CH67,'Other cost'!$B$16,VLOOKUP(CI67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CG67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM67,'travel frequence'!$A$1:$D$4,MATCH(CL67,'travel frequence'!$A$1:$D$1,0),FALSE)*CN67*IF(ISNA(VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3853.5581696415315},{"$f":"IF(VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CQ67,Negotiation_Team,2,FALSE),VLOOKUP(CQ67,Recording_Equipment,2,FALSE),VLOOKUP(CQ67,Security,2,FALSE))","v":0},{"$f":"IF(CP67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CP67=\"N\",0,SUM(CR67,'Other cost'!$B$16,VLOOKUP(CS67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CQ67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW67,'travel frequence'!$A$1:$D$4,MATCH(CV67,'travel frequence'!$A$1:$D$1,0),FALSE)*CX67*IF(ISNA(VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":369.8644880502477},{"$f":"IF(VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(DA67,Negotiation_Team,2,FALSE),VLOOKUP(DA67,Recording_Equipment,2,FALSE),VLOOKUP(DA67,Security,2,FALSE))","v":0},{"$f":"IF(CZ67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CZ67=\"N\",0,SUM(DB67,'Other cost'!$B$16,VLOOKUP(DC67,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(DA67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A67=0,0,IF(A67=1,M67,IF(A67=2,M67+W67,IF(A67=3,M67+W67+AG67,IF(A67=4,M67+W67+AG67+AQ67,IF(A67=5,M67+W67+AG67+AQ67+BA67,IF(A67=6,M67+W67+AG67+AQ67+BA67+BK67,IF(A67=7,M67+W67+AG67+AQ67+BA67+BK67+BU67,IF(A67=8,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67,IF(A67=9,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67,IF(A67=10,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67+CY67))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1718.7550951917242}]
[3,{"$f":"B67+1","v":66},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},30,{"$f":"RANDBETWEEN(D68,500)","v":496},{"$f":"RANDBETWEEN(E68,20000)","v":5547},45624416,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K68,'travel frequence'!$A$1:$D$4,MATCH(J68,'travel frequence'!$A$1:$D$1,0),FALSE)*L68*IF(ISNA(VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.54056625542006},{"$f":"IF(VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(N68=\"N\",0,SUM(P68,'Other cost'!$B$16,VLOOKUP(Q68,'Other cost'!$A$9:$B$13,2,FALSE),IF(O68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(O68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U68,'travel frequence'!$A$1:$D$4,MATCH(T68,'travel frequence'!$A$1:$D$1,0),FALSE)*V68*IF(ISNA(VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.447477614132195},{"$f":"IF(VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(X68=\"N\",0,SUM(Z68,'Other cost'!$B$16,VLOOKUP(AA68,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(Y68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE68,'travel frequence'!$A$1:$D$4,MATCH(AD68,'travel frequence'!$A$1:$D$1,0),FALSE)*AF68*IF(ISNA(VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.687516788478689},{"$f":"IF(VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AH68=\"N\",0,SUM(AJ68,'Other cost'!$B$16,VLOOKUP(AK68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AI68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO68,'travel frequence'!$A$1:$D$4,MATCH(AN68,'travel frequence'!$A$1:$D$1,0),FALSE)*AP68*IF(ISNA(VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.5862429337608},{"$f":"IF(VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AR68=\"N\",0,SUM(AT68,'Other cost'!$B$16,VLOOKUP(AU68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AS68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY68,'travel frequence'!$A$1:$D$4,MATCH(AX68,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ68*IF(ISNA(VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BB68=\"N\",0,SUM(BD68,'Other cost'!$B$16,VLOOKUP(BE68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BC68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI68,'travel frequence'!$A$1:$D$4,MATCH(BH68,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ68*IF(ISNA(VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.3982517351947},{"$f":"IF(VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BL68=\"N\",0,SUM(BN68,'Other cost'!$B$16,VLOOKUP(BO68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BM68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS68,'travel frequence'!$A$1:$D$4,MATCH(BR68,'travel frequence'!$A$1:$D$1,0),FALSE)*BT68*IF(ISNA(VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7965469370302216},{"$f":"IF(VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BV68=\"N\",0,SUM(BX68,'Other cost'!$B$16,VLOOKUP(BY68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BW68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC68,'travel frequence'!$A$1:$D$4,MATCH(CB68,'travel frequence'!$A$1:$D$1,0),FALSE)*CD68*IF(ISNA(VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4633.4938453945988},{"$f":"IF(VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CF68=\"N\",0,SUM(CH68,'Other cost'!$B$16,VLOOKUP(CI68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CG68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM68,'travel frequence'!$A$1:$D$4,MATCH(CL68,'travel frequence'!$A$1:$D$1,0),FALSE)*CN68*IF(ISNA(VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CP68=\"N\",0,SUM(CR68,'Other cost'!$B$16,VLOOKUP(CS68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CQ68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW68,'travel frequence'!$A$1:$D$4,MATCH(CV68,'travel frequence'!$A$1:$D$1,0),FALSE)*CX68*IF(ISNA(VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":412.08673018984433},{"$f":"IF(VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CZ68=\"N\",0,SUM(DB68,'Other cost'!$B$16,VLOOKUP(DC68,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(DA68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H68,IF(A68=0,0,IF(A68=1,R68,IF(A68=2,R68+AB68,IF(A68=3,R68+AB68+AL68,IF(A68=4,R68+AB68+AL68+AV68,IF(A68=5,R68+AB68+AL68+AV68+BF68,IF(A68=6,R68+AB68+AL68+AV68+BF68+BP68,IF(A68=7,R68+AB68+AL68+AV68+BF68+BP68+BZ68,IF(A68=8,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68,IF(A68=9,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68,IF(A68=10,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68+DD68))))))))))))","v":0},{"$f":"((IF(A68=0,0,IF(A68=1,M68,IF(A68=2,M68+W68,IF(A68=3,M68+W68+AG68,IF(A68=4,M68+W68+AG68+AQ68,IF(A68=5,M68+W68+AG68+AQ68+BA68,IF(A68=6,M68+W68+AG68+AQ68+BA68+BK68,IF(A68=7,M68+W68+AG68+AQ68+BA68+BK68+BU68,IF(A68=8,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68,IF(A68=9,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68,IF(A68=10,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68+CY68))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":62.378838426450642}]
[{"$f":"RANDBETWEEN(0,10)","v":3},69,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},{"$f":"RANDBETWEEN(1,50)","v":39},141,9117,{"$f":"RANDBETWEEN(500000,50000000)","v":42678743},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(I71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K71,'travel frequence'!$A$1:$D$4,MATCH(J71,'travel frequence'!$A$1:$D$1,0),FALSE)*L71*IF(ISNA(VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2309.4241360262831},{"$f":"IF(VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(N71=\"N\",0,SUM(P71,'Other cost'!$B$16,VLOOKUP(Q71,'Other cost'!$A$9:$B$13,2,FALSE),IF(O71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(O71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(S71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U71,'travel frequence'!$A$1:$D$4,MATCH(T71,'travel frequence'!$A$1:$D$1,0),FALSE)*V71*IF(ISNA(VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":262.76114614343504},{"$f":"IF(VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(X71=\"N\",0,SUM(Z71,'Other cost'!$B$16,VLOOKUP(AA71,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(Y71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(AC71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE71,'travel frequence'!$A$1:$D$4,MATCH(AD71,'travel frequence'!$A$1:$D$1,0),FALSE)*AF71*IF(ISNA(VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AH71=\"N\",0,SUM(AJ71,'Other cost'!$B$16,VLOOKUP(AK71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AI71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(AM71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO71,'travel frequence'!$A$1:$D$4,MATCH(AN71,'travel frequence'!$A$1:$D$1,0),FALSE)*AP71*IF(ISNA(VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.6928725473515},{"$f":"IF(VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AR71=\"N\",0,SUM(AT71,'Other cost'!$B$16,VLOOKUP(AU71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AS71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AW71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY71,'travel frequence'!$A$1:$D$4,MATCH(AX71,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ71*IF(ISNA(VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.361822601046818},{"$f":"IF(VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BB71=\"N\",0,SUM(BD71,'Other cost'!$B$16,VLOOKUP(BE71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BC71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BG71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI71,'travel frequence'!$A$1:$D$4,MATCH(BH71,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ71*IF(ISNA(VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1220336167703993},{"$f":"IF(VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BL71=\"N\",0,SUM(BN71,'Other cost'!$B$16,VLOOKUP(BO71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BM71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(BQ71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS71,'travel frequence'!$A$1:$D$4,MATCH(BR71,'travel frequence'!$A$1:$D$1,0),FALSE)*BT71*IF(ISNA(VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6129311426215316},{"$f":"IF(VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BV71=\"N\",0,SUM(BX71,'Other cost'!$B$16,VLOOKUP(BY71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BW71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CA71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC71,'travel frequence'!$A$1:$D$4,MATCH(CB71,'travel frequence'!$A$1:$D$1,0),FALSE)*CD71*IF(ISNA(VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1179.7439214603203},{"$f":"IF(VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CF71=\"N\",0,SUM(CH71,'Other cost'!$B$16,VLOOKUP(CI71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CG71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(CK71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM71,'travel frequence'!$A$1:$D$4,MATCH(CL71,'travel frequence'!$A$1:$D$1,0),FALSE)*CN71*IF(ISNA(VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8997609989921065},{"$f":"IF(VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CP71=\"N\",0,SUM(CR71,'Other cost'!$B$16,VLOOKUP(CS71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CQ71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CU71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW71,'travel frequence'!$A$1:$D$4,MATCH(CV71,'travel frequence'!$A$1:$D$1,0),FALSE)*CX71*IF(ISNA(VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CZ71=\"N\",0,SUM(DB71,'Other cost'!$B$16,VLOOKUP(DC71,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(DA71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A71=0,0,IF(A71=1,M71,IF(A71=2,M71+W71,IF(A71=3,M71+W71+AG71,IF(A71=4,M71+W71+AG71+AQ71,IF(A71=5,M71+W71+AG71+AQ71+BA71,IF(A71=6,M71+W71+AG71+AQ71+BA71+BK71,IF(A71=7,M71+W71+AG71+AQ71+BA71+BK71+BU71,IF(A71=8,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71,IF(A71=9,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71,IF(A71=10,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71+CY71))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":2781.9396688780625}]
[3,72,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},43,265,10408,46051182,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K74,'travel frequence'!$A$1:$D$4,MATCH(J74,'travel frequence'!$A$1:$D$1,0),FALSE)*L74*IF(ISNA(VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719144897435131},{"$f":"IF(VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(N74=\"N\",0,SUM(P74,'Other cost'!$B$16,VLOOKUP(Q74,'Other cost'!$A$9:$B$13,2,FALSE),IF(O74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(O74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U74,'travel frequence'!$A$1:$D$4,MATCH(T74,'travel frequence'!$A$1:$D$1,0),FALSE)*V74*IF(ISNA(VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.519842940345232},{"$f":"IF(VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(X74=\"N\",0,SUM(Z74,'Other cost'!$B$16,VLOOKUP(AA74,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(Y74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE74,'travel frequence'!$A$1:$D$4,MATCH(AD74,'travel frequence'!$A$1:$D$1,0),FALSE)*AF74*IF(ISNA(VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2785.7074746653002},{"$f":"IF(VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AH74=\"N\",0,SUM(AJ74,'Other cost'!$B$16,VLOOKUP(AK74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AI74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO74,'travel frequence'!$A$1:$D$4,MATCH(AN74,'travel frequence'!$A$1:$D$1,0),FALSE)*AP74*IF(ISNA(VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7278673718470809},{"$f":"IF(VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AR74=\"N\",0,SUM(AT74,'Other cost'!$B$16,VLOOKUP(AU74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AS74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AW74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY74,'travel frequence'!$A$1:$D$4,MATCH(AX74,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ74*IF(ISNA(VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7413344559119919},{"$f":"IF(VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BB74=\"N\",0,SUM(BD74,'Other cost'!$B$16,VLOOKUP(BE74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BC74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI74,'travel frequence'!$A$1:$D$4,MATCH(BH74,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ74*IF(ISNA(VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5705770844932037},{"$f":"IF(VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BL74=\"N\",0,SUM(BN74,'Other cost'!$B$16,VLOOKUP(BO74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BM74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS74,'travel frequence'!$A$1:$D$4,MATCH(BR74,'travel frequence'!$A$1:$D$1,0),FALSE)*BT74*IF(ISNA(VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1988079182904841},{"$f":"IF(VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BV74=\"N\",0,SUM(BX74,'Other cost'!$B$16,VLOOKUP(BY74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BW74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC74,'travel frequence'!$A$1:$D$4,MATCH(CB74,'travel frequence'!$A$1:$D$1,0),FALSE)*CD74*IF(ISNA(VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3040.9282374514005},{"$f":"IF(VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CF74=\"N\",0,SUM(CH74,'Other cost'!$B$16,VLOOKUP(CI74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CG74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM74,'travel frequence'!$A$1:$D$4,MATCH(CL74,'travel frequence'!$A$1:$D$1,0),FALSE)*CN74*IF(ISNA(VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.362552652991349},{"$f":"IF(VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CP74=\"N\",0,SUM(CR74,'Other cost'!$B$16,VLOOKUP(CS74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CQ74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW74,'travel frequence'!$A$1:$D$4,MATCH(CV74,'travel frequence'!$A$1:$D$1,0),FALSE)*CX74*IF(ISNA(VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":143.515718454866},{"$f":"IF(VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CZ74=\"N\",0,SUM(DB74,'Other cost'!$B$16,VLOOKUP(DC74,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(DA74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A74=0,0,IF(A74=1,M74,IF(A74=2,M74+W74,IF(A74=3,M74+W74+AG74,IF(A74=4,M74+W74+AG74+AQ74,IF(A74=5,M74+W74+AG74+AQ74+BA74,IF(A74=6,M74+W74+AG74+AQ74+BA74+BK74,IF(A74=7,M74+W74+AG74+AQ74+BA74+BK74+BU74,IF(A74=8,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74,IF(A74=9,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74,IF(A74=10,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74+CY74))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3032.11661286566}]
[4,75,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},48,194,11404,42650902,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K77,'travel frequence'!$A$1:$D$4,MATCH(J77,'travel frequence'!$A$1:$D$1,0),FALSE)*L77*IF(ISNA(VLOOKUP(L77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(N77=\"N\",0,SUM(P77,'Other cost'!$B$16,VLOOKUP(Q77,'Other cost'!$A$9:$B$13,2,FALSE),IF(O77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(O77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U77,'travel frequence'!$A$1:$D$4,MATCH(T77,'travel frequence'!$A$1:$D$1,0),FALSE)*V77*IF(ISNA(VLOOKUP(V77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.932818382723813},{"$f":"IF(VLOOKUP(S77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(X77=\"N\",0,SUM(Z77,'Other cost'!$B$16,VLOOKUP(AA77,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(Y77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE77,'travel frequence'!$A$1:$D$4,MATCH(AD77,'travel frequence'!$A$1:$D$1,0),FALSE)*AF77*IF(ISNA(VLOOKUP(AF77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85529483514599436},{"$f":"IF(VLOOKUP(AC77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(AH77=\"N\",0,SUM(AJ77,'Other cost'!$B$16,VLOOKUP(AK77,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(AI77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO77,'travel frequence'!$A$1:$D$4,MATCH(AN77,'travel frequence'!$A$1:$D$1,0),FALSE)*AP77*IF(ISNA(VLOOKUP(AP77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4092.4745776252812},{"$f":"IF(VLOOKUP(AM77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(AR77=\"N\",0,SUM(AT77,'Other cost'!$B$16,VLOOKUP(AU77,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(AS77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY77,'travel frequence'!$A$1:$D$4,MATCH(AX77,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ77*IF(ISNA(VLOOKUP(AZ77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":422.16736048971728},{"$f":"IF(VLOOKUP(AW77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BB77=\"N\",0,SUM(BD77,'Other cost'!$B$16,VLOOKUP(BE77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BC77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI77,'travel frequence'!$A$1:$D$4,MATCH(BH77,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ77*IF(ISNA(VLOOKUP(BJ77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0720794078713269},{"$f":"IF(VLOOKUP(BG77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BL77=\"N\",0,SUM(BN77,'Other cost'!$B$16,VLOOKUP(BO77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BM77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS77,'travel frequence'!$A$1:$D$4,MATCH(BR77,'travel frequence'!$A$1:$D$1,0),FALSE)*BT77*IF(ISNA(VLOOKUP(BT77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(BV77=\"N\",0,SUM(BX77,'Other cost'!$B$16,VLOOKUP(BY77,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(BW77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC77,'travel frequence'!$A$1:$D$4,MATCH(CB77,'travel frequence'!$A$1:$D$1,0),FALSE)*CD77*IF(ISNA(VLOOKUP(CD77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.041406696719108},{"$f":"IF(VLOOKUP(CA77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CF77=\"N\",0,SUM(CH77,'Other cost'!$B$16,VLOOKUP(CI77,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(CG77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM77,'travel frequence'!$A$1:$D$4,MATCH(CL77,'travel frequence'!$A$1:$D$1,0),FALSE)*CN77*IF(ISNA(VLOOKUP(CN77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":143.40959677162883},{"$f":"IF(VLOOKUP(CK77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CP77=\"N\",0,SUM(CR77,'Other cost'!$B$16,VLOOKUP(CS77,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(CQ77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU77,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR76,IF(ISNA(VLOOKUP(Simulation!CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU77,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW77,'travel frequence'!$A$1:$D$4,MATCH(CV77,'travel frequence'!$A$1:$D$1,0),FALSE)*CX77*IF(ISNA(VLOOKUP(CX77,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX77,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.780279947050055},{"$f":"IF(VLOOKUP(CU77,'Industry Type P'!$A$1:$S$102,MATCH($C77,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ77=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H77,IF(CZ77=\"N\",0,SUM(DB77,'Other cost'!$B$16,VLOOKUP(DC77,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA77>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE),HLOOKUP(DA77,'Salary in Industry'!$N$1:$AQ$1001,$B77+1,FALSE)),IF(ISNA(VLOOKUP(CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU77,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A77=0,0,IF(A77=1,M77,IF(A77=2,M77+W77,IF(A77=3,M77+W77+AG77,IF(A77=4,M77+W77+AG77+AQ77,IF(A77=5,M77+W77+AG77+AQ77+BA77,IF(A77=6,M77+W77+AG77+AQ77+BA77+BK77,IF(A77=7,M77+W77+AG77+AQ77+BA77+BK77+BU77,IF(A77=8,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77,IF(A77=9,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77+CO77,IF(A77=10,M77+W77+AG77+AQ77+BA77+BK77+BU77+CE77+CO77+CY77))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":4454.0952885217284}]
[5,78,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},7,383,7495,45492462,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K80,'travel frequence'!$A$1:$D$4,MATCH(J80,'travel frequence'!$A$1:$D$1,0),FALSE)*L80*IF(ISNA(VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5562.604100426991},{"$f":"IF(VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(N80=\"N\",0,SUM(P80,'Other cost'!$B$16,VLOOKUP(Q80,'Other cost'!$A$9:$B$13,2,FALSE),IF(O80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(O80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U80,'travel frequence'!$A$1:$D$4,MATCH(T80,'travel frequence'!$A$1:$D$1,0),FALSE)*V80*IF(ISNA(VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.320978301816673},{"$f":"IF(VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(X80=\"N\",0,SUM(Z80,'Other cost'!$B$16,VLOOKUP(AA80,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(Y80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE80,'travel frequence'!$A$1:$D$4,MATCH(AD80,'travel frequence'!$A$1:$D$1,0),FALSE)*AF80*IF(ISNA(VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7655217470165425},{"$f":"IF(VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AH80=\"N\",0,SUM(AJ80,'Other cost'!$B$16,VLOOKUP(AK80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AI80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO80,'travel frequence'!$A$1:$D$4,MATCH(AN80,'travel frequence'!$A$1:$D$1,0),FALSE)*AP80*IF(ISNA(VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AR80=\"N\",0,SUM(AT80,'Other cost'!$B$16,VLOOKUP(AU80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AS80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY80,'travel frequence'!$A$1:$D$4,MATCH(AX80,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ80*IF(ISNA(VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.1913070279998},{"$f":"IF(VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BB80=\"N\",0,SUM(BD80,'Other cost'!$B$16,VLOOKUP(BE80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BC80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI80,'travel frequence'!$A$1:$D$4,MATCH(BH80,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ80*IF(ISNA(VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3891.2944138896078},{"$f":"IF(VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BL80=\"N\",0,SUM(BN80,'Other cost'!$B$16,VLOOKUP(BO80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BM80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS80,'travel frequence'!$A$1:$D$4,MATCH(BR80,'travel frequence'!$A$1:$D$1,0),FALSE)*BT80*IF(ISNA(VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6456540847776},{"$f":"IF(VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BV80=\"N\",0,SUM(BX80,'Other cost'!$B$16,VLOOKUP(BY80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BW80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC80,'travel frequence'!$A$1:$D$4,MATCH(CB80,'travel frequence'!$A$1:$D$1,0),FALSE)*CD80*IF(ISNA(VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.77760943269993},{"$f":"IF(VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CF80=\"N\",0,SUM(CH80,'Other cost'!$B$16,VLOOKUP(CI80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CG80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM80,'travel frequence'!$A$1:$D$4,MATCH(CL80,'travel frequence'!$A$1:$D$1,0),FALSE)*CN80*IF(ISNA(VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.289079162209731},{"$f":"IF(VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CP80=\"N\",0,SUM(CR80,'Other cost'!$B$16,VLOOKUP(CS80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CQ80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW80,'travel frequence'!$A$1:$D$4,MATCH(CV80,'travel frequence'!$A$1:$D$1,0),FALSE)*CX80*IF(ISNA(VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":352.27920442148593},{"$f":"IF(VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CZ80=\"N\",0,SUM(DB80,'Other cost'!$B$16,VLOOKUP(DC80,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(DA80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A80=0,0,IF(A80=1,M80,IF(A80=2,M80+W80,IF(A80=3,M80+W80+AG80,IF(A80=4,M80+W80+AG80+AQ80,IF(A80=5,M80+W80+AG80+AQ80+BA80,IF(A80=6,M80+W80+AG80+AQ80+BA80+BK80,IF(A80=7,M80+W80+AG80+AQ80+BA80+BK80+BU80,IF(A80=8,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80,IF(A80=9,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80,IF(A80=10,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80+CY80))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":8922.6362895151542}]
[6,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},22,133,835,41258794,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.8513990607403},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":331.15602250074113},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1438965213495589},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2514.4594683682303},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":430.0727564944691},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.1560215735622},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3666.5001124448122},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6081020362959695},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":6086.6051137677741}]
[10,83,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},4,358,1483,35480451,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K85,'travel frequence'!$A$1:$D$4,MATCH(J85,'travel frequence'!$A$1:$D$1,0),FALSE)*L85*IF(ISNA(VLOOKUP(L85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(N85=\"N\",0,SUM(P85,'Other cost'!$B$16,VLOOKUP(Q85,'Other cost'!$A$9:$B$13,2,FALSE),IF(O85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(O85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U85,'travel frequence'!$A$1:$D$4,MATCH(T85,'travel frequence'!$A$1:$D$1,0),FALSE)*V85*IF(ISNA(VLOOKUP(V85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.483723030678664},{"$f":"IF(VLOOKUP(S85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(X85=\"N\",0,SUM(Z85,'Other cost'!$B$16,VLOOKUP(AA85,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(Y85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE85,'travel frequence'!$A$1:$D$4,MATCH(AD85,'travel frequence'!$A$1:$D$1,0),FALSE)*AF85*IF(ISNA(VLOOKUP(AF85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":245.82796315979382},{"$f":"IF(VLOOKUP(AC85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(AH85=\"N\",0,SUM(AJ85,'Other cost'!$B$16,VLOOKUP(AK85,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(AI85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO85,'travel frequence'!$A$1:$D$4,MATCH(AN85,'travel frequence'!$A$1:$D$1,0),FALSE)*AP85*IF(ISNA(VLOOKUP(AP85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":304.93933739816538},{"$f":"IF(VLOOKUP(AM85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(AR85=\"N\",0,SUM(AT85,'Other cost'!$B$16,VLOOKUP(AU85,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(AS85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY85,'travel frequence'!$A$1:$D$4,MATCH(AX85,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ85*IF(ISNA(VLOOKUP(AZ85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BB85=\"N\",0,SUM(BD85,'Other cost'!$B$16,VLOOKUP(BE85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BC85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI85,'travel frequence'!$A$1:$D$4,MATCH(BH85,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ85*IF(ISNA(VLOOKUP(BJ85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BL85=\"N\",0,SUM(BN85,'Other cost'!$B$16,VLOOKUP(BO85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BM85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS85,'travel frequence'!$A$1:$D$4,MATCH(BR85,'travel frequence'!$A$1:$D$1,0),FALSE)*BT85*IF(ISNA(VLOOKUP(BT85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.5651611990143},{"$f":"IF(VLOOKUP(BQ85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(BV85=\"N\",0,SUM(BX85,'Other cost'!$B$16,VLOOKUP(BY85,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(BW85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC85,'travel frequence'!$A$1:$D$4,MATCH(CB85,'travel frequence'!$A$1:$D$1,0),FALSE)*CD85*IF(ISNA(VLOOKUP(CD85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":501.60438934482289},{"$f":"IF(VLOOKUP(CA85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CF85=\"N\",0,SUM(CH85,'Other cost'!$B$16,VLOOKUP(CI85,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(CG85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM85,'travel frequence'!$A$1:$D$4,MATCH(CL85,'travel frequence'!$A$1:$D$1,0),FALSE)*CN85*IF(ISNA(VLOOKUP(CN85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.411753159359144},{"$f":"IF(VLOOKUP(CK85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CP85=\"N\",0,SUM(CR85,'Other cost'!$B$16,VLOOKUP(CS85,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(CQ85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU85,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR84,IF(ISNA(VLOOKUP(Simulation!CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU85,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW85,'travel frequence'!$A$1:$D$4,MATCH(CV85,'travel frequence'!$A$1:$D$1,0),FALSE)*CX85*IF(ISNA(VLOOKUP(CX85,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX85,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5612559137755886},{"$f":"IF(VLOOKUP(CU85,'Industry Type P'!$A$1:$S$102,MATCH($C85,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ85=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H85,IF(CZ85=\"N\",0,SUM(DB85,'Other cost'!$B$16,VLOOKUP(DC85,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA85>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE),HLOOKUP(DA85,'Salary in Industry'!$N$1:$AQ$1001,$B85+1,FALSE)),IF(ISNA(VLOOKUP(CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU85,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A85=0,0,IF(A85=1,M85,IF(A85=2,M85+W85,IF(A85=3,M85+W85+AG85,IF(A85=4,M85+W85+AG85+AQ85,IF(A85=5,M85+W85+AG85+AQ85+BA85,IF(A85=6,M85+W85+AG85+AQ85+BA85+BK85,IF(A85=7,M85+W85+AG85+AQ85+BA85+BK85+BU85,IF(A85=8,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85,IF(A85=9,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85+CO85,IF(A85=10,M85+W85+AG85+AQ85+BA85+BK85+BU85+CE85+CO85+CY85))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3423.5224179899201}]
[4,84,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},38,316,3746,29611160,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K86,'travel frequence'!$A$1:$D$4,MATCH(J86,'travel frequence'!$A$1:$D$1,0),FALSE)*L86*IF(ISNA(VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.105831512513419},{"$f":"IF(VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(N86=\"N\",0,SUM(P86,'Other cost'!$B$16,VLOOKUP(Q86,'Other cost'!$A$9:$B$13,2,FALSE),IF(O86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(O86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U86,'travel frequence'!$A$1:$D$4,MATCH(T86,'travel frequence'!$A$1:$D$1,0),FALSE)*V86*IF(ISNA(VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3902.4151434609944},{"$f":"IF(VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(X86=\"N\",0,SUM(Z86,'Other cost'!$B$16,VLOOKUP(AA86,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(Y86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE86,'travel frequence'!$A$1:$D$4,MATCH(AD86,'travel frequence'!$A$1:$D$1,0),FALSE)*AF86*IF(ISNA(VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2085.3882887106311},{"$f":"IF(VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AH86=\"N\",0,SUM(AJ86,'Other cost'!$B$16,VLOOKUP(AK86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AI86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO86,'travel frequence'!$A$1:$D$4,MATCH(AN86,'travel frequence'!$A$1:$D$1,0),FALSE)*AP86*IF(ISNA(VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3261.6776203114705},{"$f":"IF(VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AR86=\"N\",0,SUM(AT86,'Other cost'!$B$16,VLOOKUP(AU86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AS86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY86,'travel frequence'!$A$1:$D$4,MATCH(AX86,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ86*IF(ISNA(VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BB86=\"N\",0,SUM(BD86,'Other cost'!$B$16,VLOOKUP(BE86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BC86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI86,'travel frequence'!$A$1:$D$4,MATCH(BH86,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ86*IF(ISNA(VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.061259993429232},{"$f":"IF(VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BL86=\"N\",0,SUM(BN86,'Other cost'!$B$16,VLOOKUP(BO86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BM86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS86,'travel frequence'!$A$1:$D$4,MATCH(BR86,'travel frequence'!$A$1:$D$1,0),FALSE)*BT86*IF(ISNA(VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":688.39842276979448},{"$f":"IF(VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BV86=\"N\",0,SUM(BX86,'Other cost'!$B$16,VLOOKUP(BY86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BW86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC86,'travel frequence'!$A$1:$D$4,MATCH(CB86,'travel frequence'!$A$1:$D$1,0),FALSE)*CD86*IF(ISNA(VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5711453889058937},{"$f":"IF(VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CF86=\"N\",0,SUM(CH86,'Other cost'!$B$16,VLOOKUP(CI86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CG86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM86,'travel frequence'!$A$1:$D$4,MATCH(CL86,'travel frequence'!$A$1:$D$1,0),FALSE)*CN86*IF(ISNA(VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2584192011103603},{"$f":"IF(VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CP86=\"N\",0,SUM(CR86,'Other cost'!$B$16,VLOOKUP(CS86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CQ86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW86,'travel frequence'!$A$1:$D$4,MATCH(CV86,'travel frequence'!$A$1:$D$1,0),FALSE)*CX86*IF(ISNA(VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.26983765848011},{"$f":"IF(VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CZ86=\"N\",0,SUM(DB86,'Other cost'!$B$16,VLOOKUP(DC86,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(DA86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A86=0,0,IF(A86=1,M86,IF(A86=2,M86+W86,IF(A86=3,M86+W86+AG86,IF(A86=4,M86+W86+AG86+AQ86,IF(A86=5,M86+W86+AG86+AQ86+BA86,IF(A86=6,M86+W86+AG86+AQ86+BA86+BK86,IF(A86=7,M86+W86+AG86+AQ86+BA86+BK86+BU86,IF(A86=8,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86,IF(A86=9,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86,IF(A86=10,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86+CY86))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":10052.533982548084}]
[4,87,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},39,448,11837,2821792,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K89,'travel frequence'!$A$1:$D$4,MATCH(J89,'travel frequence'!$A$1:$D$1,0),FALSE)*L89*IF(ISNA(VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.952114210432484},{"$f":"IF(VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(N89=\"N\",0,SUM(P89,'Other cost'!$B$16,VLOOKUP(Q89,'Other cost'!$A$9:$B$13,2,FALSE),IF(O89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(O89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U89,'travel frequence'!$A$1:$D$4,MATCH(T89,'travel frequence'!$A$1:$D$1,0),FALSE)*V89*IF(ISNA(VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(X89=\"N\",0,SUM(Z89,'Other cost'!$B$16,VLOOKUP(AA89,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(Y89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE89,'travel frequence'!$A$1:$D$4,MATCH(AD89,'travel frequence'!$A$1:$D$1,0),FALSE)*AF89*IF(ISNA(VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25874.159418363357},{"$f":"IF(VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AH89=\"N\",0,SUM(AJ89,'Other cost'!$B$16,VLOOKUP(AK89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AI89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO89,'travel frequence'!$A$1:$D$4,MATCH(AN89,'travel frequence'!$A$1:$D$1,0),FALSE)*AP89*IF(ISNA(VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2932.410878794637},{"$f":"IF(VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AR89=\"N\",0,SUM(AT89,'Other cost'!$B$16,VLOOKUP(AU89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AS89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY89,'travel frequence'!$A$1:$D$4,MATCH(AX89,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ89*IF(ISNA(VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3489.5689457656181},{"$f":"IF(VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BB89=\"N\",0,SUM(BD89,'Other cost'!$B$16,VLOOKUP(BE89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BC89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI89,'travel frequence'!$A$1:$D$4,MATCH(BH89,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ89*IF(ISNA(VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6303138932251},{"$f":"IF(VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BL89=\"N\",0,SUM(BN89,'Other cost'!$B$16,VLOOKUP(BO89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BM89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS89,'travel frequence'!$A$1:$D$4,MATCH(BR89,'travel frequence'!$A$1:$D$1,0),FALSE)*BT89*IF(ISNA(VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.852791541944},{"$f":"IF(VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BV89=\"N\",0,SUM(BX89,'Other cost'!$B$16,VLOOKUP(BY89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BW89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC89,'travel frequence'!$A$1:$D$4,MATCH(CB89,'travel frequence'!$A$1:$D$1,0),FALSE)*CD89*IF(ISNA(VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.5526647665774},{"$f":"IF(VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CF89=\"N\",0,SUM(CH89,'Other cost'!$B$16,VLOOKUP(CI89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CG89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM89,'travel frequence'!$A$1:$D$4,MATCH(CL89,'travel frequence'!$A$1:$D$1,0),FALSE)*CN89*IF(ISNA(VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1293.2735261339267},{"$f":"IF(VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CP89=\"N\",0,SUM(CR89,'Other cost'!$B$16,VLOOKUP(CS89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CQ89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW89,'travel frequence'!$A$1:$D$4,MATCH(CV89,'travel frequence'!$A$1:$D$1,0),FALSE)*CX89*IF(ISNA(VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.71681154814979997},{"$f":"IF(VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CZ89=\"N\",0,SUM(DB89,'Other cost'!$B$16,VLOOKUP(DC89,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(DA89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A89=0,0,IF(A89=1,M89,IF(A89=2,M89+W89,IF(A89=3,M89+W89+AG89,IF(A89=4,M89+W89+AG89+AQ89,IF(A89=5,M89+W89+AG89+AQ89+BA89,IF(A89=6,M89+W89+AG89+AQ89+BA89+BK89,IF(A89=7,M89+W89+AG89+AQ89+BA89+BK89+BU89,IF(A89=8,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89,IF(A89=9,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89,IF(A89=10,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89+CY89))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":31184.814074516515}]
[7,90,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},28,{"$f":"RANDBETWEEN(D92,500)","v":323},{"$f":"RANDBETWEEN(E92,20000)","v":15469},46731923,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K92,'travel frequence'!$A$1:$D$4,MATCH(J92,'travel frequence'!$A$1:$D$1,0),FALSE)*L92*IF(ISNA(VLOOKUP(L92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.54491011569417},{"$f":"IF(VLOOKUP(I92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O92,Negotiation_Team,2,FALSE),VLOOKUP(O92,Recording_Equipment,2,FALSE),VLOOKUP(O92,Security,2,FALSE))","v":0},{"$f":"IF(N92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(N92=\"N\",0,SUM(P92,'Other cost'!$B$16,VLOOKUP(Q92,'Other cost'!$A$9:$B$13,2,FALSE),IF(O92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(O92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U92,'travel frequence'!$A$1:$D$4,MATCH(T92,'travel frequence'!$A$1:$D$1,0),FALSE)*V92*IF(ISNA(VLOOKUP(V92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0268867952884566},{"$f":"IF(VLOOKUP(S92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y92,Negotiation_Team,2,FALSE),VLOOKUP(Y92,Recording_Equipment,2,FALSE),VLOOKUP(Y92,Security,2,FALSE))","v":0},{"$f":"IF(X92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(X92=\"N\",0,SUM(Z92,'Other cost'!$B$16,VLOOKUP(AA92,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(Y92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE92,'travel frequence'!$A$1:$D$4,MATCH(AD92,'travel frequence'!$A$1:$D$1,0),FALSE)*AF92*IF(ISNA(VLOOKUP(AF92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4479625309708783},{"$f":"IF(VLOOKUP(AC92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI92,Negotiation_Team,2,FALSE),VLOOKUP(AI92,Recording_Equipment,2,FALSE),VLOOKUP(AI92,Security,2,FALSE))","v":0},{"$f":"IF(AH92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(AH92=\"N\",0,SUM(AJ92,'Other cost'!$B$16,VLOOKUP(AK92,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(AI92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO92,'travel frequence'!$A$1:$D$4,MATCH(AN92,'travel frequence'!$A$1:$D$1,0),FALSE)*AP92*IF(ISNA(VLOOKUP(AP92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS92,Negotiation_Team,2,FALSE),VLOOKUP(AS92,Recording_Equipment,2,FALSE),VLOOKUP(AS92,Security,2,FALSE))","v":0},{"$f":"IF(AR92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(AR92=\"N\",0,SUM(AT92,'Other cost'!$B$16,VLOOKUP(AU92,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(AS92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY92,'travel frequence'!$A$1:$D$4,MATCH(AX92,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ92*IF(ISNA(VLOOKUP(AZ92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":911.7655560698754},{"$f":"IF(VLOOKUP(AW92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC92,Negotiation_Team,2,FALSE),VLOOKUP(BC92,Recording_Equipment,2,FALSE),VLOOKUP(BC92,Security,2,FALSE))","v":0},{"$f":"IF(BB92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BB92=\"N\",0,SUM(BD92,'Other cost'!$B$16,VLOOKUP(BE92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BC92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI92,'travel frequence'!$A$1:$D$4,MATCH(BH92,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ92*IF(ISNA(VLOOKUP(BJ92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.556637861292174},{"$f":"IF(VLOOKUP(BG92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM92,Negotiation_Team,2,FALSE),VLOOKUP(BM92,Recording_Equipment,2,FALSE),VLOOKUP(BM92,Security,2,FALSE))","v":0},{"$f":"IF(BL92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BL92=\"N\",0,SUM(BN92,'Other cost'!$B$16,VLOOKUP(BO92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BM92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS92,'travel frequence'!$A$1:$D$4,MATCH(BR92,'travel frequence'!$A$1:$D$1,0),FALSE)*BT92*IF(ISNA(VLOOKUP(BT92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW92,Negotiation_Team,2,FALSE),VLOOKUP(BW92,Recording_Equipment,2,FALSE),VLOOKUP(BW92,Security,2,FALSE))","v":0},{"$f":"IF(BV92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(BV92=\"N\",0,SUM(BX92,'Other cost'!$B$16,VLOOKUP(BY92,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(BW92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC92,'travel frequence'!$A$1:$D$4,MATCH(CB92,'travel frequence'!$A$1:$D$1,0),FALSE)*CD92*IF(ISNA(VLOOKUP(CD92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3769.0869392287268},{"$f":"IF(VLOOKUP(CA92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG92,Negotiation_Team,2,FALSE),VLOOKUP(CG92,Recording_Equipment,2,FALSE),VLOOKUP(CG92,Security,2,FALSE))","v":0},{"$f":"IF(CF92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CF92=\"N\",0,SUM(CH92,'Other cost'!$B$16,VLOOKUP(CI92,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(CG92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM92,'travel frequence'!$A$1:$D$4,MATCH(CL92,'travel frequence'!$A$1:$D$1,0),FALSE)*CN92*IF(ISNA(VLOOKUP(CN92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":259.35175152208444},{"$f":"IF(VLOOKUP(CK92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ92,Negotiation_Team,2,FALSE),VLOOKUP(CQ92,Recording_Equipment,2,FALSE),VLOOKUP(CQ92,Security,2,FALSE))","v":0},{"$f":"IF(CP92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CP92=\"N\",0,SUM(CR92,'Other cost'!$B$16,VLOOKUP(CS92,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(CQ92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU92,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR91,IF(ISNA(VLOOKUP(Simulation!CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU92,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW92,'travel frequence'!$A$1:$D$4,MATCH(CV92,'travel frequence'!$A$1:$D$1,0),FALSE)*CX92*IF(ISNA(VLOOKUP(CX92,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX92,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9868825374442389},{"$f":"IF(VLOOKUP(CU92,'Industry Type P'!$A$1:$S$102,MATCH($C92,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ92=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA92,Negotiation_Team,2,FALSE),VLOOKUP(DA92,Recording_Equipment,2,FALSE),VLOOKUP(DA92,Security,2,FALSE))","v":0},{"$f":"IF(CZ92=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H92,IF(CZ92=\"N\",0,SUM(DB92,'Other cost'!$B$16,VLOOKUP(DC92,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA92>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE),HLOOKUP(DA92,'Salary in Industry'!$N$1:$AQ$1001,$B92+1,FALSE)),IF(ISNA(VLOOKUP(CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU92,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A92=0,0,IF(A92=1,M92,IF(A92=2,M92+W92,IF(A92=3,M92+W92+AG92,IF(A92=4,M92+W92+AG92+AQ92,IF(A92=5,M92+W92+AG92+AQ92+BA92,IF(A92=6,M92+W92+AG92+AQ92+BA92+BK92,IF(A92=7,M92+W92+AG92+AQ92+BA92+BK92+BU92,IF(A92=8,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92,IF(A92=9,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92+CO92,IF(A92=10,M92+W92+AG92+AQ92+BA92+BK92+BU92+CE92+CO92+CY92))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":1208.458008580305}]
[0,93,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},11,414,6083,15637122,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K95,'travel frequence'!$A$1:$D$4,MATCH(J95,'travel frequence'!$A$1:$D$1,0),FALSE)*L95*IF(ISNA(VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(N95=\"N\",0,SUM(P95,'Other cost'!$B$16,VLOOKUP(Q95,'Other cost'!$A$9:$B$13,2,FALSE),IF(O95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(O95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U95,'travel frequence'!$A$1:$D$4,MATCH(T95,'travel frequence'!$A$1:$D$1,0),FALSE)*V95*IF(ISNA(VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":659.76281206477756},{"$f":"IF(VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(X95=\"N\",0,SUM(Z95,'Other cost'!$B$16,VLOOKUP(AA95,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(Y95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE95,'travel frequence'!$A$1:$D$4,MATCH(AD95,'travel frequence'!$A$1:$D$1,0),FALSE)*AF95*IF(ISNA(VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2446.009536580897},{"$f":"IF(VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AH95=\"N\",0,SUM(AJ95,'Other cost'!$B$16,VLOOKUP(AK95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AI95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO95,'travel frequence'!$A$1:$D$4,MATCH(AN95,'travel frequence'!$A$1:$D$1,0),FALSE)*AP95*IF(ISNA(VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16838.830846977824},{"$f":"IF(VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AR95=\"N\",0,SUM(AT95,'Other cost'!$B$16,VLOOKUP(AU95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AS95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY95,'travel frequence'!$A$1:$D$4,MATCH(AX95,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ95*IF(ISNA(VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.476541802862343},{"$f":"IF(VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BB95=\"N\",0,SUM(BD95,'Other cost'!$B$16,VLOOKUP(BE95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BC95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI95,'travel frequence'!$A$1:$D$4,MATCH(BH95,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ95*IF(ISNA(VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BL95=\"N\",0,SUM(BN95,'Other cost'!$B$16,VLOOKUP(BO95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BM95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS95,'travel frequence'!$A$1:$D$4,MATCH(BR95,'travel frequence'!$A$1:$D$1,0),FALSE)*BT95*IF(ISNA(VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2781024965182199},{"$f":"IF(VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BV95=\"N\",0,SUM(BX95,'Other cost'!$B$16,VLOOKUP(BY95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BW95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC95,'travel frequence'!$A$1:$D$4,MATCH(CB95,'travel frequence'!$A$1:$D$1,0),FALSE)*CD95*IF(ISNA(VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7785290091934511},{"$f":"IF(VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CF95=\"N\",0,SUM(CH95,'Other cost'!$B$16,VLOOKUP(CI95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CG95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM95,'travel frequence'!$A$1:$D$4,MATCH(CL95,'travel frequence'!$A$1:$D$1,0),FALSE)*CN95*IF(ISNA(VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.8706084974466948},{"$f":"IF(VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CP95=\"N\",0,SUM(CR95,'Other cost'!$B$16,VLOOKUP(CS95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CQ95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW95,'travel frequence'!$A$1:$D$4,MATCH(CV95,'travel frequence'!$A$1:$D$1,0),FALSE)*CX95*IF(ISNA(VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CZ95=\"N\",0,SUM(DB95,'Other cost'!$B$16,VLOOKUP(DC95,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(DA95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A95=0,0,IF(A95=1,M95,IF(A95=2,M95+W95,IF(A95=3,M95+W95+AG95,IF(A95=4,M95+W95+AG95+AQ95,IF(A95=5,M95+W95+AG95+AQ95+BA95,IF(A95=6,M95+W95+AG95+AQ95+BA95+BK95,IF(A95=7,M95+W95+AG95+AQ95+BA95+BK95+BU95,IF(A95=8,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95,IF(A95=9,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95,IF(A95=10,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95+CY95))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":0}]
[3,95,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},41,351,17514,49767365,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K97,'travel frequence'!$A$1:$D$4,MATCH(J97,'travel frequence'!$A$1:$D$1,0),FALSE)*L97*IF(ISNA(VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59962.80493800743},{"$f":"IF(VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(N97=\"N\",0,SUM(P97,'Other cost'!$B$16,VLOOKUP(Q97,'Other cost'!$A$9:$B$13,2,FALSE),IF(O97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(O97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U97,'travel frequence'!$A$1:$D$4,MATCH(T97,'travel frequence'!$A$1:$D$1,0),FALSE)*V97*IF(ISNA(VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5261.5632896851812},{"$f":"IF(VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(X97=\"N\",0,SUM(Z97,'Other cost'!$B$16,VLOOKUP(AA97,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(Y97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE97,'travel frequence'!$A$1:$D$4,MATCH(AD97,'travel frequence'!$A$1:$D$1,0),FALSE)*AF97*IF(ISNA(VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8646673821787347},{"$f":"IF(VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AH97=\"N\",0,SUM(AJ97,'Other cost'!$B$16,VLOOKUP(AK97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AI97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO97,'travel frequence'!$A$1:$D$4,MATCH(AN97,'travel frequence'!$A$1:$D$1,0),FALSE)*AP97*IF(ISNA(VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":99.792435455485773},{"$f":"IF(VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AR97=\"N\",0,SUM(AT97,'Other cost'!$B$16,VLOOKUP(AU97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AS97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY97,'travel frequence'!$A$1:$D$4,MATCH(AX97,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ97*IF(ISNA(VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.24276364243407},{"$f":"IF(VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BB97=\"N\",0,SUM(BD97,'Other cost'!$B$16,VLOOKUP(BE97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BC97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI97,'travel frequence'!$A$1:$D$4,MATCH(BH97,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ97*IF(ISNA(VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":659.77508049510766},{"$f":"IF(VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BL97=\"N\",0,SUM(BN97,'Other cost'!$B$16,VLOOKUP(BO97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BM97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS97,'travel frequence'!$A$1:$D$4,MATCH(BR97,'travel frequence'!$A$1:$D$1,0),FALSE)*BT97*IF(ISNA(VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BV97=\"N\",0,SUM(BX97,'Other cost'!$B$16,VLOOKUP(BY97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BW97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC97,'travel frequence'!$A$1:$D$4,MATCH(CB97,'travel frequence'!$A$1:$D$1,0),FALSE)*CD97*IF(ISNA(VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26412.509150798727},{"$f":"IF(VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CF97=\"N\",0,SUM(CH97,'Other cost'!$B$16,VLOOKUP(CI97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CG97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM97,'travel frequence'!$A$1:$D$4,MATCH(CL97,'travel frequence'!$A$1:$D$1,0),FALSE)*CN97*IF(ISNA(VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CP97=\"N\",0,SUM(CR97,'Other cost'!$B$16,VLOOKUP(CS97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CQ97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW97,'travel frequence'!$A$1:$D$4,MATCH(CV97,'travel frequence'!$A$1:$D$1,0),FALSE)*CX97*IF(ISNA(VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2026.1920742887019},{"$f":"IF(VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CZ97=\"N\",0,SUM(DB97,'Other cost'!$B$16,VLOOKUP(DC97,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(DA97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A97=0,0,IF(A97=1,M97,IF(A97=2,M97+W97,IF(A97=3,M97+W97+AG97,IF(A97=4,M97+W97+AG97+AQ97,IF(A97=5,M97+W97+AG97+AQ97+BA97,IF(A97=6,M97+W97+AG97+AQ97+BA97+BK97,IF(A97=7,M97+W97+AG97+AQ97+BA97+BK97+BU97,IF(A97=8,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97,IF(A97=9,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97,IF(A97=10,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97+CY97))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":70549.572676152849}]
[9,98,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},48,344,1549,44924903,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K100,'travel frequence'!$A$1:$D$4,MATCH(J100,'travel frequence'!$A$1:$D$1,0),FALSE)*L100*IF(ISNA(VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(N100=\"N\",0,SUM(P100,'Other cost'!$B$16,VLOOKUP(Q100,'Other cost'!$A$9:$B$13,2,FALSE),IF(O100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(O100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U100,'travel frequence'!$A$1:$D$4,MATCH(T100,'travel frequence'!$A$1:$D$1,0),FALSE)*V100*IF(ISNA(VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20580.999426627677},{"$f":"IF(VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(X100=\"N\",0,SUM(Z100,'Other cost'!$B$16,VLOOKUP(AA100,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(Y100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE100,'travel frequence'!$A$1:$D$4,MATCH(AD100,'travel frequence'!$A$1:$D$1,0),FALSE)*AF100*IF(ISNA(VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":517.32061169146948},{"$f":"IF(VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AH100=\"N\",0,SUM(AJ100,'Other cost'!$B$16,VLOOKUP(AK100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AI100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO100,'travel frequence'!$A$1:$D$4,MATCH(AN100,'travel frequence'!$A$1:$D$1,0),FALSE)*AP100*IF(ISNA(VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0638484822433423},{"$f":"IF(VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AR100=\"N\",0,SUM(AT100,'Other cost'!$B$16,VLOOKUP(AU100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AS100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY100,'travel frequence'!$A$1:$D$4,MATCH(AX100,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ100*IF(ISNA(VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2303.9567092123839},{"$f":"IF(VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BB100=\"N\",0,SUM(BD100,'Other cost'!$B$16,VLOOKUP(BE100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BC100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI100,'travel frequence'!$A$1:$D$4,MATCH(BH100,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ100*IF(ISNA(VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BL100=\"N\",0,SUM(BN100,'Other cost'!$B$16,VLOOKUP(BO100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BM100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS100,'travel frequence'!$A$1:$D$4,MATCH(BR100,'travel frequence'!$A$1:$D$1,0),FALSE)*BT100*IF(ISNA(VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3518.7702467970958},{"$f":"IF(VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BV100=\"N\",0,SUM(BX100,'Other cost'!$B$16,VLOOKUP(BY100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BW100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC100,'travel frequence'!$A$1:$D$4,MATCH(CB100,'travel frequence'!$A$1:$D$1,0),FALSE)*CD100*IF(ISNA(VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8473543795684753},{"$f":"IF(VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CF100=\"N\",0,SUM(CH100,'Other cost'!$B$16,VLOOKUP(CI100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CG100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM100,'travel frequence'!$A$1:$D$4,MATCH(CL100,'travel frequence'!$A$1:$D$1,0),FALSE)*CN100*IF(ISNA(VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3481.5345828098248},{"$f":"IF(VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CP100=\"N\",0,SUM(CR100,'Other cost'!$B$16,VLOOKUP(CS100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CQ100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW100,'travel frequence'!$A$1:$D$4,MATCH(CV100,'travel frequence'!$A$1:$D$1,0),FALSE)*CX100*IF(ISNA(VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.834169679254735},{"$f":"IF(VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CZ100=\"N\",0,SUM(DB100,'Other cost'!$B$16,VLOOKUP(DC100,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(DA100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A100=0,0,IF(A100=1,M100,IF(A100=2,M100+W100,IF(A100=3,M100+W100+AG100,IF(A100=4,M100+W100+AG100+AQ100,IF(A100=5,M100+W100+AG100+AQ100+BA100,IF(A100=6,M100+W100+AG100+AQ100+BA100+BK100,IF(A100=7,M100+W100+AG100+AQ100+BA100+BK100+BU100,IF(A100=8,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100,IF(A100=9,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100,IF(A100=10,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100+CY100))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":32892.544981356419}]
[1,102,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},24,170,13548,7028003,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K104,'travel frequence'!$A$1:$D$4,MATCH(J104,'travel frequence'!$A$1:$D$1,0),FALSE)*L104*IF(ISNA(VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35184.410346010853},{"$f":"IF(VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(N104=\"N\",0,SUM(P104,'Other cost'!$B$16,VLOOKUP(Q104,'Other cost'!$A$9:$B$13,2,FALSE),IF(O104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(O104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U104,'travel frequence'!$A$1:$D$4,MATCH(T104,'travel frequence'!$A$1:$D$1,0),FALSE)*V104*IF(ISNA(VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1824.6440594805467},{"$f":"IF(VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(X104=\"N\",0,SUM(Z104,'Other cost'!$B$16,VLOOKUP(AA104,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(Y104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE104,'travel frequence'!$A$1:$D$4,MATCH(AD104,'travel frequence'!$A$1:$D$1,0),FALSE)*AF104*IF(ISNA(VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7345956155102895},{"$f":"IF(VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AH104=\"N\",0,SUM(AJ104,'Other cost'!$B$16,VLOOKUP(AK104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AI104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO104,'travel frequence'!$A$1:$D$4,MATCH(AN104,'travel frequence'!$A$1:$D$1,0),FALSE)*AP104*IF(ISNA(VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AR104=\"N\",0,SUM(AT104,'Other cost'!$B$16,VLOOKUP(AU104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AS104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY104,'travel frequence'!$A$1:$D$4,MATCH(AX104,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ104*IF(ISNA(VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BB104=\"N\",0,SUM(BD104,'Other cost'!$B$16,VLOOKUP(BE104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BC104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI104,'travel frequence'!$A$1:$D$4,MATCH(BH104,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ104*IF(ISNA(VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1172.9854668089229},{"$f":"IF(VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BL104=\"N\",0,SUM(BN104,'Other cost'!$B$16,VLOOKUP(BO104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BM104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS104,'travel frequence'!$A$1:$D$4,MATCH(BR104,'travel frequence'!$A$1:$D$1,0),FALSE)*BT104*IF(ISNA(VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24433.618295840872},{"$f":"IF(VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BV104=\"N\",0,SUM(BX104,'Other cost'!$B$16,VLOOKUP(BY104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BW104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC104,'travel frequence'!$A$1:$D$4,MATCH(CB104,'travel frequence'!$A$1:$D$1,0),FALSE)*CD104*IF(ISNA(VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.634740149369},{"$f":"IF(VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CF104=\"N\",0,SUM(CH104,'Other cost'!$B$16,VLOOKUP(CI104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CG104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM104,'travel frequence'!$A$1:$D$4,MATCH(CL104,'travel frequence'!$A$1:$D$1,0),FALSE)*CN104*IF(ISNA(VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.4995543222008},{"$f":"IF(VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CP104=\"N\",0,SUM(CR104,'Other cost'!$B$16,VLOOKUP(CS104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CQ104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW104,'travel frequence'!$A$1:$D$4,MATCH(CV104,'travel frequence'!$A$1:$D$1,0),FALSE)*CX104*IF(ISNA(VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18710.98929453177},{"$f":"IF(VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CZ104=\"N\",0,SUM(DB104,'Other cost'!$B$16,VLOOKUP(DC104,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(DA104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A104=0,0,IF(A104=1,M104,IF(A104=2,M104+W104,IF(A104=3,M104+W104+AG104,IF(A104=4,M104+W104+AG104+AQ104,IF(A104=5,M104+W104+AG104+AQ104+BA104,IF(A104=6,M104+W104+AG104+AQ104+BA104+BK104,IF(A104=7,M104+W104+AG104+AQ104+BA104+BK104+BU104,IF(A104=8,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104,IF(A104=9,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104,IF(A104=10,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104+CY104))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":38053.598839149614}]
[5,104,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},27,160,14251,20623456,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K106,'travel frequence'!$A$1:$D$4,MATCH(J106,'travel frequence'!$A$1:$D$1,0),FALSE)*L106*IF(ISNA(VLOOKUP(L106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93870464767300255},{"$f":"IF(VLOOKUP(I106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(N106=\"N\",0,SUM(P106,'Other cost'!$B$16,VLOOKUP(Q106,'Other cost'!$A$9:$B$13,2,FALSE),IF(O106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(O106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U106,'travel frequence'!$A$1:$D$4,MATCH(T106,'travel frequence'!$A$1:$D$1,0),FALSE)*V106*IF(ISNA(VLOOKUP(V106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59576.45497231323},{"$f":"IF(VLOOKUP(S106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(X106=\"N\",0,SUM(Z106,'Other cost'!$B$16,VLOOKUP(AA106,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(Y106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE106,'travel frequence'!$A$1:$D$4,MATCH(AD106,'travel frequence'!$A$1:$D$1,0),FALSE)*AF106*IF(ISNA(VLOOKUP(AF106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3416.8849175297296},{"$f":"IF(VLOOKUP(AC106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(AH106=\"N\",0,SUM(AJ106,'Other cost'!$B$16,VLOOKUP(AK106,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(AI106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO106,'travel frequence'!$A$1:$D$4,MATCH(AN106,'travel frequence'!$A$1:$D$1,0),FALSE)*AP106*IF(ISNA(VLOOKUP(AP106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3900.2014427365734},{"$f":"IF(VLOOKUP(AM106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(AR106=\"N\",0,SUM(AT106,'Other cost'!$B$16,VLOOKUP(AU106,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(AS106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY106,'travel frequence'!$A$1:$D$4,MATCH(AX106,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ106*IF(ISNA(VLOOKUP(AZ106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2403.0838980428871},{"$f":"IF(VLOOKUP(AW106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BB106=\"N\",0,SUM(BD106,'Other cost'!$B$16,VLOOKUP(BE106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BC106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI106,'travel frequence'!$A$1:$D$4,MATCH(BH106,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ106*IF(ISNA(VLOOKUP(BJ106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.260376224988548},{"$f":"IF(VLOOKUP(BG106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BL106=\"N\",0,SUM(BN106,'Other cost'!$B$16,VLOOKUP(BO106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BM106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS106,'travel frequence'!$A$1:$D$4,MATCH(BR106,'travel frequence'!$A$1:$D$1,0),FALSE)*BT106*IF(ISNA(VLOOKUP(BT106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2903.1574648941405},{"$f":"IF(VLOOKUP(BQ106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BV106=\"N\",0,SUM(BX106,'Other cost'!$B$16,VLOOKUP(BY106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BW106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC106,'travel frequence'!$A$1:$D$4,MATCH(CB106,'travel frequence'!$A$1:$D$1,0),FALSE)*CD106*IF(ISNA(VLOOKUP(CD106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3686.5491617703378},{"$f":"IF(VLOOKUP(CA106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CF106=\"N\",0,SUM(CH106,'Other cost'!$B$16,VLOOKUP(CI106,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(CG106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM106,'travel frequence'!$A$1:$D$4,MATCH(CL106,'travel frequence'!$A$1:$D$1,0),FALSE)*CN106*IF(ISNA(VLOOKUP(CN106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CP106=\"N\",0,SUM(CR106,'Other cost'!$B$16,VLOOKUP(CS106,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(CQ106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW106,'travel frequence'!$A$1:$D$4,MATCH(CV106,'travel frequence'!$A$1:$D$1,0),FALSE)*CX106*IF(ISNA(VLOOKUP(CX106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6977660054011317},{"$f":"IF(VLOOKUP(CU106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CZ106=\"N\",0,SUM(DB106,'Other cost'!$B$16,VLOOKUP(DC106,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(DA106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A106=0,0,IF(A106=1,M106,IF(A106=2,M106+W106,IF(A106=3,M106+W106+AG106,IF(A106=4,M106+W106+AG106+AQ106,IF(A106=5,M106+W106+AG106+AQ106+BA106,IF(A106=6,M106+W106+AG106+AQ106+BA106+BK106,IF(A106=7,M106+W106+AG106+AQ106+BA106+BK106+BU106,IF(A106=8,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106,IF(A106=9,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106+CO106,IF(A106=10,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106+CO106+CY106))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":74948.582982919601}]
[1,105,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},28,100,6166,29021722,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K107,'travel frequence'!$A$1:$D$4,MATCH(J107,'travel frequence'!$A$1:$D$1,0),FALSE)*L107*IF(ISNA(VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1935.2992607075969},{"$f":"IF(VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(N107=\"N\",0,SUM(P107,'Other cost'!$B$16,VLOOKUP(Q107,'Other cost'!$A$9:$B$13,2,FALSE),IF(O107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(O107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U107,'travel frequence'!$A$1:$D$4,MATCH(T107,'travel frequence'!$A$1:$D$1,0),FALSE)*V107*IF(ISNA(VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5488.8915034014262},{"$f":"IF(VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(X107=\"N\",0,SUM(Z107,'Other cost'!$B$16,VLOOKUP(AA107,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(Y107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE107,'travel frequence'!$A$1:$D$4,MATCH(AD107,'travel frequence'!$A$1:$D$1,0),FALSE)*AF107*IF(ISNA(VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AH107=\"N\",0,SUM(AJ107,'Other cost'!$B$16,VLOOKUP(AK107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AI107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO107,'travel frequence'!$A$1:$D$4,MATCH(AN107,'travel frequence'!$A$1:$D$1,0),FALSE)*AP107*IF(ISNA(VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8419670833096866},{"$f":"IF(VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AR107=\"N\",0,SUM(AT107,'Other cost'!$B$16,VLOOKUP(AU107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AS107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY107,'travel frequence'!$A$1:$D$4,MATCH(AX107,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ107*IF(ISNA(VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BB107=\"N\",0,SUM(BD107,'Other cost'!$B$16,VLOOKUP(BE107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BC107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI107,'travel frequence'!$A$1:$D$4,MATCH(BH107,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ107*IF(ISNA(VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9788156008967341},{"$f":"IF(VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BL107=\"N\",0,SUM(BN107,'Other cost'!$B$16,VLOOKUP(BO107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BM107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS107,'travel frequence'!$A$1:$D$4,MATCH(BR107,'travel frequence'!$A$1:$D$1,0),FALSE)*BT107*IF(ISNA(VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7650896262959144},{"$f":"IF(VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BV107=\"N\",0,SUM(BX107,'Other cost'!$B$16,VLOOKUP(BY107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BW107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC107,'travel frequence'!$A$1:$D$4,MATCH(CB107,'travel frequence'!$A$1:$D$1,0),FALSE)*CD107*IF(ISNA(VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.1995071383983},{"$f":"IF(VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CF107=\"N\",0,SUM(CH107,'Other cost'!$B$16,VLOOKUP(CI107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CG107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM107,'travel frequence'!$A$1:$D$4,MATCH(CL107,'travel frequence'!$A$1:$D$1,0),FALSE)*CN107*IF(ISNA(VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3041.1845525405092},{"$f":"IF(VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CP107=\"N\",0,SUM(CR107,'Other cost'!$B$16,VLOOKUP(CS107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CQ107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW107,'travel frequence'!$A$1:$D$4,MATCH(CV107,'travel frequence'!$A$1:$D$1,0),FALSE)*CX107*IF(ISNA(VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1253.6438544361436},{"$f":"IF(VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CZ107=\"N\",0,SUM(DB107,'Other cost'!$B$16,VLOOKUP(DC107,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(DA107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A107=0,0,IF(A107=1,M107,IF(A107=2,M107+W107,IF(A107=3,M107+W107+AG107,IF(A107=4,M107+W107+AG107+AQ107,IF(A107=5,M107+W107+AG107+AQ107+BA107,IF(A107=6,M107+W107+AG107+AQ107+BA107+BK107,IF(A107=7,M107+W107+AG107+AQ107+BA107+BK107+BU107,IF(A107=8,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107,IF(A107=9,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107,IF(A107=10,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107+CY107))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":2093.1174055903844}]
[1,108,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},46,321,5512,37812378,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K110,'travel frequence'!$A$1:$D$4,MATCH(J110,'travel frequence'!$A$1:$D$1,0),FALSE)*L110*IF(ISNA(VLOOKUP(L110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2586.2437269252468},{"$f":"IF(VLOOKUP(I110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(N110=\"N\",0,SUM(P110,'Other cost'!$B$16,VLOOKUP(Q110,'Other cost'!$A$9:$B$13,2,FALSE),IF(O110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(O110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U110,'travel frequence'!$A$1:$D$4,MATCH(T110,'travel frequence'!$A$1:$D$1,0),FALSE)*V110*IF(ISNA(VLOOKUP(V110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(X110=\"N\",0,SUM(Z110,'Other cost'!$B$16,VLOOKUP(AA110,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(Y110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE110,'travel frequence'!$A$1:$D$4,MATCH(AD110,'travel frequence'!$A$1:$D$1,0),FALSE)*AF110*IF(ISNA(VLOOKUP(AF110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5838600398309035},{"$f":"IF(VLOOKUP(AC110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(AH110=\"N\",0,SUM(AJ110,'Other cost'!$B$16,VLOOKUP(AK110,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(AI110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO110,'travel frequence'!$A$1:$D$4,MATCH(AN110,'travel frequence'!$A$1:$D$1,0),FALSE)*AP110*IF(ISNA(VLOOKUP(AP110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2254740358478129},{"$f":"IF(VLOOKUP(AM110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(AR110=\"N\",0,SUM(AT110,'Other cost'!$B$16,VLOOKUP(AU110,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(AS110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY110,'travel frequence'!$A$1:$D$4,MATCH(AX110,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ110*IF(ISNA(VLOOKUP(AZ110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.78950298731775},{"$f":"IF(VLOOKUP(AW110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BB110=\"N\",0,SUM(BD110,'Other cost'!$B$16,VLOOKUP(BE110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BC110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI110,'travel frequence'!$A$1:$D$4,MATCH(BH110,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ110*IF(ISNA(VLOOKUP(BJ110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.5722306697953},{"$f":"IF(VLOOKUP(BG110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BL110=\"N\",0,SUM(BN110,'Other cost'!$B$16,VLOOKUP(BO110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BM110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS110,'travel frequence'!$A$1:$D$4,MATCH(BR110,'travel frequence'!$A$1:$D$1,0),FALSE)*BT110*IF(ISNA(VLOOKUP(BT110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BV110=\"N\",0,SUM(BX110,'Other cost'!$B$16,VLOOKUP(BY110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BW110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC110,'travel frequence'!$A$1:$D$4,MATCH(CB110,'travel frequence'!$A$1:$D$1,0),FALSE)*CD110*IF(ISNA(VLOOKUP(CD110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CF110=\"N\",0,SUM(CH110,'Other cost'!$B$16,VLOOKUP(CI110,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(CG110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM110,'travel frequence'!$A$1:$D$4,MATCH(CL110,'travel frequence'!$A$1:$D$1,0),FALSE)*CN110*IF(ISNA(VLOOKUP(CN110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127370179239064},{"$f":"IF(VLOOKUP(CK110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CP110=\"N\",0,SUM(CR110,'Other cost'!$B$16,VLOOKUP(CS110,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(CQ110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW110,'travel frequence'!$A$1:$D$4,MATCH(CV110,'travel frequence'!$A$1:$D$1,0),FALSE)*CX110*IF(ISNA(VLOOKUP(CX110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":201.84299744327649},{"$f":"IF(VLOOKUP(CU110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CZ110=\"N\",0,SUM(DB110,'Other cost'!$B$16,VLOOKUP(DC110,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(DA110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A110=0,0,IF(A110=1,M110,IF(A110=2,M110+W110,IF(A110=3,M110+W110+AG110,IF(A110=4,M110+W110+AG110+AQ110,IF(A110=5,M110+W110+AG110+AQ110+BA110,IF(A110=6,M110+W110+AG110+AQ110+BA110+BK110,IF(A110=7,M110+W110+AG110+AQ110+BA110+BK110+BU110,IF(A110=8,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110,IF(A110=9,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110+CO110,IF(A110=10,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110+CO110+CY110))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":2797.1445397787875}]
[8,111,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},27,218,2442,39852862,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!I113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K113,'travel frequence'!$A$1:$D$4,MATCH(J113,'travel frequence'!$A$1:$D$1,0),FALSE)*L113*IF(ISNA(VLOOKUP(L113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(N113=\"N\",0,SUM(P113,'Other cost'!$B$16,VLOOKUP(Q113,'Other cost'!$A$9:$B$13,2,FALSE),IF(O113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(O113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(I113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!S113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U113,'travel frequence'!$A$1:$D$4,MATCH(T113,'travel frequence'!$A$1:$D$1,0),FALSE)*V113*IF(ISNA(VLOOKUP(V113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(X113=\"N\",0,SUM(Z113,'Other cost'!$B$16,VLOOKUP(AA113,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(Y113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(S113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!AC113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE113,'travel frequence'!$A$1:$D$4,MATCH(AD113,'travel frequence'!$A$1:$D$1,0),FALSE)*AF113*IF(ISNA(VLOOKUP(AF113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.4457817724441178},{"$f":"IF(VLOOKUP(AC113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(AH113=\"N\",0,SUM(AJ113,'Other cost'!$B$16,VLOOKUP(AK113,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(AI113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(AC113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!AM113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO113,'travel frequence'!$A$1:$D$4,MATCH(AN113,'travel frequence'!$A$1:$D$1,0),FALSE)*AP113*IF(ISNA(VLOOKUP(AP113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26768.979674369857},{"$f":"IF(VLOOKUP(AM113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(AR113=\"N\",0,SUM(AT113,'Other cost'!$B$16,VLOOKUP(AU113,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(AS113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(AM113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!AW113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY113,'travel frequence'!$A$1:$D$4,MATCH(AX113,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ113*IF(ISNA(VLOOKUP(AZ113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3284.0323324151614},{"$f":"IF(VLOOKUP(AW113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(BB113=\"N\",0,SUM(BD113,'Other cost'!$B$16,VLOOKUP(BE113,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(BC113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(AW113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!BG113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI113,'travel frequence'!$A$1:$D$4,MATCH(BH113,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ113*IF(ISNA(VLOOKUP(BJ113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8643434507413588},{"$f":"IF(VLOOKUP(BG113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(BL113=\"N\",0,SUM(BN113,'Other cost'!$B$16,VLOOKUP(BO113,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(BM113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(BG113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!BQ113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS113,'travel frequence'!$A$1:$D$4,MATCH(BR113,'travel frequence'!$A$1:$D$1,0),FALSE)*BT113*IF(ISNA(VLOOKUP(BT113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(BV113=\"N\",0,SUM(BX113,'Other cost'!$B$16,VLOOKUP(BY113,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(BW113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(BQ113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!CA113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC113,'travel frequence'!$A$1:$D$4,MATCH(CB113,'travel frequence'!$A$1:$D$1,0),FALSE)*CD113*IF(ISNA(VLOOKUP(CD113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5702366438861519},{"$f":"IF(VLOOKUP(CA113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(CF113=\"N\",0,SUM(CH113,'Other cost'!$B$16,VLOOKUP(CI113,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(CG113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(CA113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!CK113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM113,'travel frequence'!$A$1:$D$4,MATCH(CL113,'travel frequence'!$A$1:$D$1,0),FALSE)*CN113*IF(ISNA(VLOOKUP(CN113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3962722501765139},{"$f":"IF(VLOOKUP(CK113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(CP113=\"N\",0,SUM(CR113,'Other cost'!$B$16,VLOOKUP(CS113,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(CQ113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(CK113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU113,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR112,IF(ISNA(VLOOKUP(Simulation!CU113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU113,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW113,'travel frequence'!$A$1:$D$4,MATCH(CV113,'travel frequence'!$A$1:$D$1,0),FALSE)*CX113*IF(ISNA(VLOOKUP(CX113,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX113,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.8827210598593},{"$f":"IF(VLOOKUP(CU113,'Industry Type P'!$A$1:$S$102,MATCH($C113,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ113=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H113,IF(CZ113=\"N\",0,SUM(DB113,'Other cost'!$B$16,VLOOKUP(DC113,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA113>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE),HLOOKUP(DA113,'Salary in Industry'!$N$1:$AQ$1001,$B113+1,FALSE)),IF(ISNA(VLOOKUP(CU113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU113,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A113=0,0,IF(A113=1,M113,IF(A113=2,M113+W113,IF(A113=3,M113+W113+AG113,IF(A113=4,M113+W113+AG113+AQ113,IF(A113=5,M113+W113+AG113+AQ113+BA113,IF(A113=6,M113+W113+AG113+AQ113+BA113+BK113,IF(A113=7,M113+W113+AG113+AQ113+BA113+BK113+BU113,IF(A113=8,M113+W113+AG113+AQ113+BA113+BK113+BU113+CE113,IF(A113=9,M113+W113+AG113+AQ113+BA113+BK113+BU113+CE113+CO113,IF(A113=10,M113+W113+AG113+AQ113+BA113+BK113+BU113+CE113+CO113+CY113))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":32527.414217616566}]
[4,112,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},49,192,5656,47821570,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K114,'travel frequence'!$A$1:$D$4,MATCH(J114,'travel frequence'!$A$1:$D$1,0),FALSE)*L114*IF(ISNA(VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4476886757543888},{"$f":"IF(VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(N114=\"N\",0,SUM(P114,'Other cost'!$B$16,VLOOKUP(Q114,'Other cost'!$A$9:$B$13,2,FALSE),IF(O114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(O114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U114,'travel frequence'!$A$1:$D$4,MATCH(T114,'travel frequence'!$A$1:$D$1,0),FALSE)*V114*IF(ISNA(VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.3869151430292},{"$f":"IF(VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(X114=\"N\",0,SUM(Z114,'Other cost'!$B$16,VLOOKUP(AA114,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(Y114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE114,'travel frequence'!$A$1:$D$4,MATCH(AD114,'travel frequence'!$A$1:$D$1,0),FALSE)*AF114*IF(ISNA(VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":70.900825609037824},{"$f":"IF(VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AH114=\"N\",0,SUM(AJ114,'Other cost'!$B$16,VLOOKUP(AK114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AI114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO114,'travel frequence'!$A$1:$D$4,MATCH(AN114,'travel frequence'!$A$1:$D$1,0),FALSE)*AP114*IF(ISNA(VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.433966034663861},{"$f":"IF(VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AR114=\"N\",0,SUM(AT114,'Other cost'!$B$16,VLOOKUP(AU114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AS114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY114,'travel frequence'!$A$1:$D$4,MATCH(AX114,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ114*IF(ISNA(VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BB114=\"N\",0,SUM(BD114,'Other cost'!$B$16,VLOOKUP(BE114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BC114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI114,'travel frequence'!$A$1:$D$4,MATCH(BH114,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ114*IF(ISNA(VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BL114=\"N\",0,SUM(BN114,'Other cost'!$B$16,VLOOKUP(BO114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BM114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS114,'travel frequence'!$A$1:$D$4,MATCH(BR114,'travel frequence'!$A$1:$D$1,0),FALSE)*BT114*IF(ISNA(VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4850943369427627},{"$f":"IF(VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BV114=\"N\",0,SUM(BX114,'Other cost'!$B$16,VLOOKUP(BY114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BW114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC114,'travel frequence'!$A$1:$D$4,MATCH(CB114,'travel frequence'!$A$1:$D$1,0),FALSE)*CD114*IF(ISNA(VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":803.04338864696592},{"$f":"IF(VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CF114=\"N\",0,SUM(CH114,'Other cost'!$B$16,VLOOKUP(CI114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CG114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM114,'travel frequence'!$A$1:$D$4,MATCH(CL114,'travel frequence'!$A$1:$D$1,0),FALSE)*CN114*IF(ISNA(VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6139.8124130680735},{"$f":"IF(VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CP114=\"N\",0,SUM(CR114,'Other cost'!$B$16,VLOOKUP(CS114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CQ114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW114,'travel frequence'!$A$1:$D$4,MATCH(CV114,'travel frequence'!$A$1:$D$1,0),FALSE)*CX114*IF(ISNA(VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CZ114=\"N\",0,SUM(DB114,'Other cost'!$B$16,VLOOKUP(DC114,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(DA114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A114=0,0,IF(A114=1,M114,IF(A114=2,M114+W114,IF(A114=3,M114+W114+AG114,IF(A114=4,M114+W114+AG114+AQ114,IF(A114=5,M114+W114+AG114+AQ114+BA114,IF(A114=6,M114+W114+AG114+AQ114+BA114+BK114,IF(A114=7,M114+W114+AG114+AQ114+BA114+BK114+BU114,IF(A114=8,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114,IF(A114=9,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114,IF(A114=10,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114+CY114))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":271.65154457916896}]
[9,113,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},1,77,9579,24733115,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!I115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K115,'travel frequence'!$A$1:$D$4,MATCH(J115,'travel frequence'!$A$1:$D$1,0),FALSE)*L115*IF(ISNA(VLOOKUP(L115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(N115=\"N\",0,SUM(P115,'Other cost'!$B$16,VLOOKUP(Q115,'Other cost'!$A$9:$B$13,2,FALSE),IF(O115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(O115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(I115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!S115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U115,'travel frequence'!$A$1:$D$4,MATCH(T115,'travel frequence'!$A$1:$D$1,0),FALSE)*V115*IF(ISNA(VLOOKUP(V115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.793593092501492},{"$f":"IF(VLOOKUP(S115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(X115=\"N\",0,SUM(Z115,'Other cost'!$B$16,VLOOKUP(AA115,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(Y115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(S115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!AC115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE115,'travel frequence'!$A$1:$D$4,MATCH(AD115,'travel frequence'!$A$1:$D$1,0),FALSE)*AF115*IF(ISNA(VLOOKUP(AF115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3348.3003635978907},{"$f":"IF(VLOOKUP(AC115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(AH115=\"N\",0,SUM(AJ115,'Other cost'!$B$16,VLOOKUP(AK115,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(AI115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(AC115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!AM115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO115,'travel frequence'!$A$1:$D$4,MATCH(AN115,'travel frequence'!$A$1:$D$1,0),FALSE)*AP115*IF(ISNA(VLOOKUP(AP115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(AR115=\"N\",0,SUM(AT115,'Other cost'!$B$16,VLOOKUP(AU115,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(AS115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(AM115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!AW115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY115,'travel frequence'!$A$1:$D$4,MATCH(AX115,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ115*IF(ISNA(VLOOKUP(AZ115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7653301393172569},{"$f":"IF(VLOOKUP(AW115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(BB115=\"N\",0,SUM(BD115,'Other cost'!$B$16,VLOOKUP(BE115,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(BC115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(AW115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!BG115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI115,'travel frequence'!$A$1:$D$4,MATCH(BH115,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ115*IF(ISNA(VLOOKUP(BJ115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3201.9525500094182},{"$f":"IF(VLOOKUP(BG115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(BL115=\"N\",0,SUM(BN115,'Other cost'!$B$16,VLOOKUP(BO115,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(BM115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(BG115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!BQ115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS115,'travel frequence'!$A$1:$D$4,MATCH(BR115,'travel frequence'!$A$1:$D$1,0),FALSE)*BT115*IF(ISNA(VLOOKUP(BT115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(BV115=\"N\",0,SUM(BX115,'Other cost'!$B$16,VLOOKUP(BY115,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(BW115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(BQ115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!CA115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC115,'travel frequence'!$A$1:$D$4,MATCH(CB115,'travel frequence'!$A$1:$D$1,0),FALSE)*CD115*IF(ISNA(VLOOKUP(CD115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7308780541071291},{"$f":"IF(VLOOKUP(CA115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(CF115=\"N\",0,SUM(CH115,'Other cost'!$B$16,VLOOKUP(CI115,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(CG115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(CA115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!CK115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM115,'travel frequence'!$A$1:$D$4,MATCH(CL115,'travel frequence'!$A$1:$D$1,0),FALSE)*CN115*IF(ISNA(VLOOKUP(CN115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1439974728664017},{"$f":"IF(VLOOKUP(CK115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(CP115=\"N\",0,SUM(CR115,'Other cost'!$B$16,VLOOKUP(CS115,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(CQ115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(CK115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU115,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR114,IF(ISNA(VLOOKUP(Simulation!CU115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU115,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW115,'travel frequence'!$A$1:$D$4,MATCH(CV115,'travel frequence'!$A$1:$D$1,0),FALSE)*CX115*IF(ISNA(VLOOKUP(CX115,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX115,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7745414341056378},{"$f":"IF(VLOOKUP(CU115,'Industry Type P'!$A$1:$S$102,MATCH($C115,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ115=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H115,IF(CZ115=\"N\",0,SUM(DB115,'Other cost'!$B$16,VLOOKUP(DC115,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA115>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE),HLOOKUP(DA115,'Salary in Industry'!$N$1:$AQ$1001,$B115+1,FALSE)),IF(ISNA(VLOOKUP(CU115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU115,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A115=0,0,IF(A115=1,M115,IF(A115=2,M115+W115,IF(A115=3,M115+W115+AG115,IF(A115=4,M115+W115+AG115+AQ115,IF(A115=5,M115+W115+AG115+AQ115+BA115,IF(A115=6,M115+W115+AG115+AQ115+BA115+BK115,IF(A115=7,M115+W115+AG115+AQ115+BA115+BK115+BU115,IF(A115=8,M115+W115+AG115+AQ115+BA115+BK115+BU115+CE115,IF(A115=9,M115+W115+AG115+AQ115+BA115+BK115+BU115+CE115+CO115,IF(A115=10,M115+W115+AG115+AQ115+BA115+BK115+BU115+CE115+CO115+CY115))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":7122.7307142042619}]
[5,114,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},6,493,9439,26661995,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!I116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K116,'travel frequence'!$A$1:$D$4,MATCH(J116,'travel frequence'!$A$1:$D$1,0),FALSE)*L116*IF(ISNA(VLOOKUP(L116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.7546478889335035},{"$f":"IF(VLOOKUP(I116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(N116=\"N\",0,SUM(P116,'Other cost'!$B$16,VLOOKUP(Q116,'Other cost'!$A$9:$B$13,2,FALSE),IF(O116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(O116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(I116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!S116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U116,'travel frequence'!$A$1:$D$4,MATCH(T116,'travel frequence'!$A$1:$D$1,0),FALSE)*V116*IF(ISNA(VLOOKUP(V116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(X116=\"N\",0,SUM(Z116,'Other cost'!$B$16,VLOOKUP(AA116,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(Y116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(S116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!AC116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE116,'travel frequence'!$A$1:$D$4,MATCH(AD116,'travel frequence'!$A$1:$D$1,0),FALSE)*AF116*IF(ISNA(VLOOKUP(AF116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5633.9689865326663},{"$f":"IF(VLOOKUP(AC116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(AH116=\"N\",0,SUM(AJ116,'Other cost'!$B$16,VLOOKUP(AK116,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(AI116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(AC116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!AM116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO116,'travel frequence'!$A$1:$D$4,MATCH(AN116,'travel frequence'!$A$1:$D$1,0),FALSE)*AP116*IF(ISNA(VLOOKUP(AP116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.723738189049941},{"$f":"IF(VLOOKUP(AM116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(AR116=\"N\",0,SUM(AT116,'Other cost'!$B$16,VLOOKUP(AU116,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(AS116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(AM116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!AW116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY116,'travel frequence'!$A$1:$D$4,MATCH(AX116,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ116*IF(ISNA(VLOOKUP(AZ116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(BB116=\"N\",0,SUM(BD116,'Other cost'!$B$16,VLOOKUP(BE116,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(BC116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(AW116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!BG116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI116,'travel frequence'!$A$1:$D$4,MATCH(BH116,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ116*IF(ISNA(VLOOKUP(BJ116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(BL116=\"N\",0,SUM(BN116,'Other cost'!$B$16,VLOOKUP(BO116,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(BM116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(BG116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!BQ116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS116,'travel frequence'!$A$1:$D$4,MATCH(BR116,'travel frequence'!$A$1:$D$1,0),FALSE)*BT116*IF(ISNA(VLOOKUP(BT116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323489711092239},{"$f":"IF(VLOOKUP(BQ116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(BV116=\"N\",0,SUM(BX116,'Other cost'!$B$16,VLOOKUP(BY116,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(BW116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(BQ116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!CA116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC116,'travel frequence'!$A$1:$D$4,MATCH(CB116,'travel frequence'!$A$1:$D$1,0),FALSE)*CD116*IF(ISNA(VLOOKUP(CD116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.255838682201464},{"$f":"IF(VLOOKUP(CA116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(CF116=\"N\",0,SUM(CH116,'Other cost'!$B$16,VLOOKUP(CI116,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(CG116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(CA116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!CK116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM116,'travel frequence'!$A$1:$D$4,MATCH(CL116,'travel frequence'!$A$1:$D$1,0),FALSE)*CN116*IF(ISNA(VLOOKUP(CN116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(CP116=\"N\",0,SUM(CR116,'Other cost'!$B$16,VLOOKUP(CS116,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(CQ116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(CK116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU116,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR115,IF(ISNA(VLOOKUP(Simulation!CU116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU116,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW116,'travel frequence'!$A$1:$D$4,MATCH(CV116,'travel frequence'!$A$1:$D$1,0),FALSE)*CX116*IF(ISNA(VLOOKUP(CX116,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX116,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4095.9795152001861},{"$f":"IF(VLOOKUP(CU116,'Industry Type P'!$A$1:$S$102,MATCH($C116,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ116=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H116,IF(CZ116=\"N\",0,SUM(DB116,'Other cost'!$B$16,VLOOKUP(DC116,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA116>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE),HLOOKUP(DA116,'Salary in Industry'!$N$1:$AQ$1001,$B116+1,FALSE)),IF(ISNA(VLOOKUP(CU116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU116,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A116=0,0,IF(A116=1,M116,IF(A116=2,M116+W116,IF(A116=3,M116+W116+AG116,IF(A116=4,M116+W116+AG116+AQ116,IF(A116=5,M116+W116+AG116+AQ116+BA116,IF(A116=6,M116+W116+AG116+AQ116+BA116+BK116,IF(A116=7,M116+W116+AG116+AQ116+BA116+BK116+BU116,IF(A116=8,M116+W116+AG116+AQ116+BA116+BK116+BU116+CE116,IF(A116=9,M116+W116+AG116+AQ116+BA116+BK116+BU116+CE116+CO116,IF(A116=10,M116+W116+AG116+AQ116+BA116+BK116+BU116+CE116+CO116+CY116))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":6106.8990803211609}]
[8,115,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},38,367,9285,11104955,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K117,'travel frequence'!$A$1:$D$4,MATCH(J117,'travel frequence'!$A$1:$D$1,0),FALSE)*L117*IF(ISNA(VLOOKUP(L117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.958650628420664},{"$f":"IF(VLOOKUP(I117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(N117=\"N\",0,SUM(P117,'Other cost'!$B$16,VLOOKUP(Q117,'Other cost'!$A$9:$B$13,2,FALSE),IF(O117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(O117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U117,'travel frequence'!$A$1:$D$4,MATCH(T117,'travel frequence'!$A$1:$D$1,0),FALSE)*V117*IF(ISNA(VLOOKUP(V117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5614285258053986},{"$f":"IF(VLOOKUP(S117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(X117=\"N\",0,SUM(Z117,'Other cost'!$B$16,VLOOKUP(AA117,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(Y117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE117,'travel frequence'!$A$1:$D$4,MATCH(AD117,'travel frequence'!$A$1:$D$1,0),FALSE)*AF117*IF(ISNA(VLOOKUP(AF117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.7929906251279},{"$f":"IF(VLOOKUP(AC117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(AH117=\"N\",0,SUM(AJ117,'Other cost'!$B$16,VLOOKUP(AK117,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(AI117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO117,'travel frequence'!$A$1:$D$4,MATCH(AN117,'travel frequence'!$A$1:$D$1,0),FALSE)*AP117*IF(ISNA(VLOOKUP(AP117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.08721801661579},{"$f":"IF(VLOOKUP(AM117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(AR117=\"N\",0,SUM(AT117,'Other cost'!$B$16,VLOOKUP(AU117,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(AS117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY117,'travel frequence'!$A$1:$D$4,MATCH(AX117,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ117*IF(ISNA(VLOOKUP(AZ117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":81.68327069082342},{"$f":"IF(VLOOKUP(AW117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BB117=\"N\",0,SUM(BD117,'Other cost'!$B$16,VLOOKUP(BE117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BC117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI117,'travel frequence'!$A$1:$D$4,MATCH(BH117,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ117*IF(ISNA(VLOOKUP(BJ117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":491.21348692708807},{"$f":"IF(VLOOKUP(BG117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BL117=\"N\",0,SUM(BN117,'Other cost'!$B$16,VLOOKUP(BO117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BM117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS117,'travel frequence'!$A$1:$D$4,MATCH(BR117,'travel frequence'!$A$1:$D$1,0),FALSE)*BT117*IF(ISNA(VLOOKUP(BT117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BV117=\"N\",0,SUM(BX117,'Other cost'!$B$16,VLOOKUP(BY117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BW117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC117,'travel frequence'!$A$1:$D$4,MATCH(CB117,'travel frequence'!$A$1:$D$1,0),FALSE)*CD117*IF(ISNA(VLOOKUP(CD117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":84.044320587964464},{"$f":"IF(VLOOKUP(CA117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CF117=\"N\",0,SUM(CH117,'Other cost'!$B$16,VLOOKUP(CI117,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(CG117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM117,'travel frequence'!$A$1:$D$4,MATCH(CL117,'travel frequence'!$A$1:$D$1,0),FALSE)*CN117*IF(ISNA(VLOOKUP(CN117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":332.69816725950085},{"$f":"IF(VLOOKUP(CK117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CP117=\"N\",0,SUM(CR117,'Other cost'!$B$16,VLOOKUP(CS117,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(CQ117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW117,'travel frequence'!$A$1:$D$4,MATCH(CV117,'travel frequence'!$A$1:$D$1,0),FALSE)*CX117*IF(ISNA(VLOOKUP(CX117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31637.957000631955},{"$f":"IF(VLOOKUP(CU117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CZ117=\"N\",0,SUM(DB117,'Other cost'!$B$16,VLOOKUP(DC117,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(DA117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A117=0,0,IF(A117=1,M117,IF(A117=2,M117+W117,IF(A117=3,M117+W117+AG117,IF(A117=4,M117+W117+AG117+AQ117,IF(A117=5,M117+W117+AG117+AQ117+BA117,IF(A117=6,M117+W117+AG117+AQ117+BA117+BK117,IF(A117=7,M117+W117+AG117+AQ117+BA117+BK117+BU117,IF(A117=8,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117,IF(A117=9,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117+CO117,IF(A117=10,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117+CO117+CY117))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":2211.0515841267634}]
[2,116,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},25,343,16247,46472567,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K118,'travel frequence'!$A$1:$D$4,MATCH(J118,'travel frequence'!$A$1:$D$1,0),FALSE)*L118*IF(ISNA(VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.71666085376409},{"$f":"IF(VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(N118=\"N\",0,SUM(P118,'Other cost'!$B$16,VLOOKUP(Q118,'Other cost'!$A$9:$B$13,2,FALSE),IF(O118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(O118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U118,'travel frequence'!$A$1:$D$4,MATCH(T118,'travel frequence'!$A$1:$D$1,0),FALSE)*V118*IF(ISNA(VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2764.9570654121667},{"$f":"IF(VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(X118=\"N\",0,SUM(Z118,'Other cost'!$B$16,VLOOKUP(AA118,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(Y118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE118,'travel frequence'!$A$1:$D$4,MATCH(AD118,'travel frequence'!$A$1:$D$1,0),FALSE)*AF118*IF(ISNA(VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":461.87350979044152},{"$f":"IF(VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AH118=\"N\",0,SUM(AJ118,'Other cost'!$B$16,VLOOKUP(AK118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AI118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO118,'travel frequence'!$A$1:$D$4,MATCH(AN118,'travel frequence'!$A$1:$D$1,0),FALSE)*AP118*IF(ISNA(VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8200805890445126},{"$f":"IF(VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AR118=\"N\",0,SUM(AT118,'Other cost'!$B$16,VLOOKUP(AU118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AS118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY118,'travel frequence'!$A$1:$D$4,MATCH(AX118,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ118*IF(ISNA(VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":311.90107582922337},{"$f":"IF(VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BB118=\"N\",0,SUM(BD118,'Other cost'!$B$16,VLOOKUP(BE118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BC118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI118,'travel frequence'!$A$1:$D$4,MATCH(BH118,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ118*IF(ISNA(VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BL118=\"N\",0,SUM(BN118,'Other cost'!$B$16,VLOOKUP(BO118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BM118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS118,'travel frequence'!$A$1:$D$4,MATCH(BR118,'travel frequence'!$A$1:$D$1,0),FALSE)*BT118*IF(ISNA(VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3714.5382797961438},{"$f":"IF(VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BV118=\"N\",0,SUM(BX118,'Other cost'!$B$16,VLOOKUP(BY118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BW118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC118,'travel frequence'!$A$1:$D$4,MATCH(CB118,'travel frequence'!$A$1:$D$1,0),FALSE)*CD118*IF(ISNA(VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9550201472611284},{"$f":"IF(VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CF118=\"N\",0,SUM(CH118,'Other cost'!$B$16,VLOOKUP(CI118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CG118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM118,'travel frequence'!$A$1:$D$4,MATCH(CL118,'travel frequence'!$A$1:$D$1,0),FALSE)*CN118*IF(ISNA(VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.137735389594784},{"$f":"IF(VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CP118=\"N\",0,SUM(CR118,'Other cost'!$B$16,VLOOKUP(CS118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CQ118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW118,'travel frequence'!$A$1:$D$4,MATCH(CV118,'travel frequence'!$A$1:$D$1,0),FALSE)*CX118*IF(ISNA(VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CZ118=\"N\",0,SUM(DB118,'Other cost'!$B$16,VLOOKUP(DC118,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(DA118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A118=0,0,IF(A118=1,M118,IF(A118=2,M118+W118,IF(A118=3,M118+W118+AG118,IF(A118=4,M118+W118+AG118+AQ118,IF(A118=5,M118+W118+AG118+AQ118+BA118,IF(A118=6,M118+W118+AG118+AQ118+BA118+BK118,IF(A118=7,M118+W118+AG118+AQ118+BA118+BK118+BU118,IF(A118=8,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118,IF(A118=9,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118,IF(A118=10,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118+CY118))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":3018.2452235502296}]
[3,117,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},48,205,15787,46995340,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K119,'travel frequence'!$A$1:$D$4,MATCH(J119,'travel frequence'!$A$1:$D$1,0),FALSE)*L119*IF(ISNA(VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29206.00124289759},{"$f":"IF(VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(N119=\"N\",0,SUM(P119,'Other cost'!$B$16,VLOOKUP(Q119,'Other cost'!$A$9:$B$13,2,FALSE),IF(O119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(O119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U119,'travel frequence'!$A$1:$D$4,MATCH(T119,'travel frequence'!$A$1:$D$1,0),FALSE)*V119*IF(ISNA(VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(X119=\"N\",0,SUM(Z119,'Other cost'!$B$16,VLOOKUP(AA119,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(Y119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE119,'travel frequence'!$A$1:$D$4,MATCH(AD119,'travel frequence'!$A$1:$D$1,0),FALSE)*AF119*IF(ISNA(VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AH119=\"N\",0,SUM(AJ119,'Other cost'!$B$16,VLOOKUP(AK119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AI119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO119,'travel frequence'!$A$1:$D$4,MATCH(AN119,'travel frequence'!$A$1:$D$1,0),FALSE)*AP119*IF(ISNA(VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":239.71077844064513},{"$f":"IF(VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AR119=\"N\",0,SUM(AT119,'Other cost'!$B$16,VLOOKUP(AU119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AS119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY119,'travel frequence'!$A$1:$D$4,MATCH(AX119,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ119*IF(ISNA(VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.4878909135005},{"$f":"IF(VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BB119=\"N\",0,SUM(BD119,'Other cost'!$B$16,VLOOKUP(BE119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BC119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI119,'travel frequence'!$A$1:$D$4,MATCH(BH119,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ119*IF(ISNA(VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.862884662604593},{"$f":"IF(VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BL119=\"N\",0,SUM(BN119,'Other cost'!$B$16,VLOOKUP(BO119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BM119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS119,'travel frequence'!$A$1:$D$4,MATCH(BR119,'travel frequence'!$A$1:$D$1,0),FALSE)*BT119*IF(ISNA(VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1365.4065757612507},{"$f":"IF(VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BV119=\"N\",0,SUM(BX119,'Other cost'!$B$16,VLOOKUP(BY119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BW119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC119,'travel frequence'!$A$1:$D$4,MATCH(CB119,'travel frequence'!$A$1:$D$1,0),FALSE)*CD119*IF(ISNA(VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.6372156554301},{"$f":"IF(VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CF119=\"N\",0,SUM(CH119,'Other cost'!$B$16,VLOOKUP(CI119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CG119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM119,'travel frequence'!$A$1:$D$4,MATCH(CL119,'travel frequence'!$A$1:$D$1,0),FALSE)*CN119*IF(ISNA(VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.59558234831451},{"$f":"IF(VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CP119=\"N\",0,SUM(CR119,'Other cost'!$B$16,VLOOKUP(CS119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CQ119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW119,'travel frequence'!$A$1:$D$4,MATCH(CV119,'travel frequence'!$A$1:$D$1,0),FALSE)*CX119*IF(ISNA(VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CZ119=\"N\",0,SUM(DB119,'Other cost'!$B$16,VLOOKUP(DC119,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(DA119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A119=0,0,IF(A119=1,M119,IF(A119=2,M119+W119,IF(A119=3,M119+W119+AG119,IF(A119=4,M119+W119+AG119+AQ119,IF(A119=5,M119+W119+AG119+AQ119+BA119,IF(A119=6,M119+W119+AG119+AQ119+BA119+BK119,IF(A119=7,M119+W119+AG119+AQ119+BA119+BK119+BU119,IF(A119=8,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119,IF(A119=9,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119,IF(A119=10,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119+CY119))))))))))))/(1+Variables!$G$12)^5)*(1+Variables!$G$16)","v":31587.6674943037}]

{"sheet":"Simulation7","index":6,"n_rows":130,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":3},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},{"$f":"RANDBETWEEN(1,50)","v":24},{"$f":"RANDBETWEEN(D3,500)","v":98},{"$f":"RANDBETWEEN(E3,20000)","v":17185},{"$f":"RANDBETWEEN(500000,50000000)","v":32879155},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2206944902628},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3307994005128547},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":18},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.392965676108624},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.0931470698212},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":536.24797614751537},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5262873845265306},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3625415383628123},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3447.3455540092564},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":1444.317955684819}]
[{"$f":"RANDBETWEEN(0,10)","v":6},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},{"$f":"RANDBETWEEN(1,50)","v":40},{"$f":"RANDBETWEEN(D4,500)","v":229},{"$f":"RANDBETWEEN(E4,20000)","v":3888},{"$f":"RANDBETWEEN(500000,50000000)","v":9258733},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":314.9191621499449},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.787260112537112},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":247.46184337783575},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.1902591665364},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1202.4881810550933},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4096.048569030293},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":633.9829841177874}]
[1,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},46,461,18671,42107164,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.309587502659596},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.264558199728942},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.365340515627594},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1629.6638070951494},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1564.0047748383988},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.4811926878463},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0},null,null,null,"Results"]
[10,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},23,322,7137,40214378,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":470.29973164987985},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":633.23390457794915},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4182.1387559394789},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63078.323524467647},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.160301619801034},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9566440005393755},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.558337491184204},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.2700608995692},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":76138.050014719149},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":1769287.8816096797}]
[7,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},15,342,5339,26557581,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3992.8390608867699},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.653451945716583},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12517.316665953087},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":467.00086831890349},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":103.46313263410184},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":285.11665739115358},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":536.30443255275998},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.946129217044732},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":18457.071662199163},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[8,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},29,94,4460,26121497,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.701200648233719},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3352.7946180612216},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1075.2402565210914},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9650343735461648},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22272.309180480879},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4134611318129888},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3909.9645691676055},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":630.59908571535141},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":628.38716290193645},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":33015.230748499431},null,null,null,"Annual Expenses",825722.95]
[7,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},7,188,5081,40103286,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8646637419267975},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":688.34081478014036},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.0788079860563},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22259.5485706414},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1407118131983882},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7268539096642792},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.34683036561356},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":25954.578663174114},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":943564.93160967971}]
[3,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},21,206,10849,49897568,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3035.8526343432986},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.228220557960233},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.7929157843491},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.01226159961061},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.04315395613564},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.817439089692},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2000.6351108654628},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":496.6536324179865},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7334.8790039244877},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3280.1182824811026}]
[5,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},18,355,7560,38818549,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":185.17025347468714},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3007284677991846},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.122474284782356},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.364061215257923},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7236367216153905},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.127199520609921},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":204.22961515078183}]
[9,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},44,93,18229,38954994,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.423082388381559},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.369915704095014},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2792.5702157563087},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":517.96753306617893},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":786.90309519753032},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":911.49491842285909},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33911.46934329842},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.262695542904435},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3870.502319038244},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":42044.826050824551},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[10,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},2,193,17498,39408804,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9894.5656061981626},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":70.517358666926299},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7762653031641262},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1208.5514197482935},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.00575139730805},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.5954692805372233},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1837737929155665},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":180.13190612712094},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.850163734707408},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":12474.657630529244}]
[8,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},13,108,18401,20167397,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.99407517779926},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1576942729330577},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0765185705548159},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":384.8558920583161},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43268.351162886182},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2733.187982389356},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":627.42498542125702}]
[10,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},7,163,4270,39654290,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2796.457124079408},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":83.436484870810261},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3386.9191667919113},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":562.84338822978748},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":204.15596088717911},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":7581.7031641231888}]
[3,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},27,283,3987,24807474,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.4920667554475},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6764762002663414},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93863525752142662},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2380.8096534043575},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1087.8705061511555},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7016273907293256},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.083358320233486},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":266.01512754186746},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":753.44294145718675},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3487.1684291809961}]
[4,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},9,33,17291,12371084,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2719923602293672},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.45335484094051},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38807.177093198086},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.592509468145078},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29369.801262352965},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4182.5914037222074},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647201290456437},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9353576425850623},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":42911.489554857326}]
[7,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},13,70,15512,25207705,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6127990194482349},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4375.0240257478918},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.407348200693757},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1381.5078641308451},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":684.13240162252646},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.239993774274508},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.5919784877433},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":6965.0102227603975}]
[0,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},12,338,5545,41553451,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":162.81892470325852},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.4221507947341},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.120431092980429},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9550886067028155},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":236.2235080206068},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.2530068705813395},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9957265796615928},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5898168952708884},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[5,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},24,273,2798,29499737,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.418738264589507},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2253504651573337},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39422.936672239026},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0172118346891859},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.755841085955559},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.07739476918667},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1913662607170377},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2171.9531751901236},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":42589.310327359417}]
[2,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},49,142,2696,11515110,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.5875241545277},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2792.5461853589727},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.43145593834623},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1436016077897406},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.2423682295345946},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005211254528177},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5675.1745057295257},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2579705495854685},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":6541.8821873674924}]
[3,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},19,259,18157,40988686,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.689559061217758},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3829.6672054269179},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3078.9072148637656},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2513.3936447867472},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1534024393614537},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4132506287227438},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":309.57389423299304},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1266.2269841165128},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":4129.7960748114783}]
[1,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},13,415,7023,9781658,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":749.15347937999513},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.6630761034630801},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30597.727517724281},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":321.15374802603412},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.07104267198795},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5396220164600356},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":807.50796356292869}]
[1,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},10,336,6388,44056882,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.769684256015402},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4125286130464998},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.219323354301302},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.246426584833223},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6418786964191},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.26724888589797},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.134358410201},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63716.973670143292},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.712438729200588},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":40.711712162414663}]
[4,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},31,341,5044,35454764,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6806902269286379},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":76.148975702750462},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9542628722318849},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1241.3236730389717},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24068.351926679301},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7790961412000419},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27787.368405145779},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":57349.153694400491},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":1435.8706545679725}]
[5,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},34,283,11518,41155802,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5218.6984149787259},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.837973014284632},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.754743141060999},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038523458155615},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7892203309984085},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2083.0320543406669},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7802372734970806},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":5698.0609495876206}]
[9,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},33,110,5285,12083150,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3724.4634621730747},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.060623191590182},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.981013323959495},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1476.134804842221},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2303.8157931144515},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7782846079410861},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":8211.6479165777437}]
[6,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},11,88,14404,46618581,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.815653516858244},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.865053963304071},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359717156618971},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2581218211009944},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2771.0326088463949},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7926758466579944},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718845056194112},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.122365363854662},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5705456725536697},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3068.0094922643011}]
[9,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},11,234,10097,7282276,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.2811425075597493},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3964753642851233},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4741834279976835},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.326395395415005},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4617703136484828},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7508892311208744},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":79.591860140602904},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7899104994979735},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":930.83927373577296},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":154.21711138442032}]
[6,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},12,209,7895,10916605,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.300320952643778},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2161037288789132},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.2131784458184},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":67.021554339458319},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":263.71669621973894},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":166.20453262956482},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5143687458186244},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":614.40691525859427},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3036.9314053207681}]
[1,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},32,331,13682,49112665,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1240.9480156793952},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":228.05954711089103},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.801938062659524},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.388934652526228},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.365050569023},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":109.66406222503704},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":261.51916186268414},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[9,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},43,240,6574,19652302,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5993984022082},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.972786163250788},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.986220282632367},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1816.4354885850303},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":692.77061837561234},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.7081577488793},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":80.823238810488149},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3669.504709997429},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.774541352742327},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":10786.026297509663}]
[1,33,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},19,117,19113,32409289,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K35,'travel frequence'!$A$1:$D$4,MATCH(J35,'travel frequence'!$A$1:$D$1,0),FALSE)*L35*IF(ISNA(VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":258.63509871735477},{"$f":"IF(VLOOKUP(I35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(N35=\"N\",0,SUM(P35,'Other cost'!$B$16,VLOOKUP(Q35,'Other cost'!$A$9:$B$13,2,FALSE),IF(O35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(O35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U35,'travel frequence'!$A$1:$D$4,MATCH(T35,'travel frequence'!$A$1:$D$1,0),FALSE)*V35*IF(ISNA(VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10290.717976550468},{"$f":"IF(VLOOKUP(S35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(X35=\"N\",0,SUM(Z35,'Other cost'!$B$16,VLOOKUP(AA35,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(Y35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE35,'travel frequence'!$A$1:$D$4,MATCH(AD35,'travel frequence'!$A$1:$D$1,0),FALSE)*AF35*IF(ISNA(VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AH35=\"N\",0,SUM(AJ35,'Other cost'!$B$16,VLOOKUP(AK35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AI35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO35,'travel frequence'!$A$1:$D$4,MATCH(AN35,'travel frequence'!$A$1:$D$1,0),FALSE)*AP35*IF(ISNA(VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":943.72068414392106},{"$f":"IF(VLOOKUP(AM35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(AR35=\"N\",0,SUM(AT35,'Other cost'!$B$16,VLOOKUP(AU35,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(AS35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY35,'travel frequence'!$A$1:$D$4,MATCH(AX35,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ35*IF(ISNA(VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2581897041742858},{"$f":"IF(VLOOKUP(AW35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BB35=\"N\",0,SUM(BD35,'Other cost'!$B$16,VLOOKUP(BE35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BC35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI35,'travel frequence'!$A$1:$D$4,MATCH(BH35,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ35*IF(ISNA(VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214424722586383},{"$f":"IF(VLOOKUP(BG35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BL35=\"N\",0,SUM(BN35,'Other cost'!$B$16,VLOOKUP(BO35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BM35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS35,'travel frequence'!$A$1:$D$4,MATCH(BR35,'travel frequence'!$A$1:$D$1,0),FALSE)*BT35*IF(ISNA(VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":354.0274063745178},{"$f":"IF(VLOOKUP(BQ35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(BV35=\"N\",0,SUM(BX35,'Other cost'!$B$16,VLOOKUP(BY35,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(BW35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC35,'travel frequence'!$A$1:$D$4,MATCH(CB35,'travel frequence'!$A$1:$D$1,0),FALSE)*CD35*IF(ISNA(VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2903.0470264192877},{"$f":"IF(VLOOKUP(CA35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CF35=\"N\",0,SUM(CH35,'Other cost'!$B$16,VLOOKUP(CI35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CG35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM35,'travel frequence'!$A$1:$D$4,MATCH(CL35,'travel frequence'!$A$1:$D$1,0),FALSE)*CN35*IF(ISNA(VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CP35=\"N\",0,SUM(CR35,'Other cost'!$B$16,VLOOKUP(CS35,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(CQ35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU35,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR34,IF(ISNA(VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU35,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW35,'travel frequence'!$A$1:$D$4,MATCH(CV35,'travel frequence'!$A$1:$D$1,0),FALSE)*CX35*IF(ISNA(VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX35,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19469.670183480488},{"$f":"IF(VLOOKUP(CU35,'Industry Type P'!$A$1:$S$102,MATCH($C35,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ35=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H35,IF(CZ35=\"N\",0,SUM(DB35,'Other cost'!$B$16,VLOOKUP(DC35,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA35>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE),HLOOKUP(DA35,'Salary in Industry'!$N$1:$AQ$1001,$B35+1,FALSE)),IF(ISNA(VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU35,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A35=0,0,IF(A35=1,M35,IF(A35=2,M35+W35,IF(A35=3,M35+W35+AG35,IF(A35=4,M35+W35+AG35+AQ35,IF(A35=5,M35+W35+AG35+AQ35+BA35,IF(A35=6,M35+W35+AG35+AQ35+BA35+BK35,IF(A35=7,M35+W35+AG35+AQ35+BA35+BK35+BU35,IF(A35=8,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35,IF(A35=9,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35,IF(A35=10,M35+W35+AG35+AQ35+BA35+BK35+BU35+CE35+CO35+CY35))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":278.78119453438813}]
[6,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},21,399,13361,2345964,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.059429666609},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9321626304266526},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":327.59520700327749},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2153682670551937},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.3976971679885},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3195.5100189747081}]
[4,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},41,314,9697,2087389,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":275.96954007590858},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3351.2914294932398},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2304.0128577766018},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6105005175582},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23455.604332307586},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6800428592553391},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.50676931031667},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1892.9683103798372},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.3371008428808},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":8421.4603372955935}]
[6,43,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},41,453,3711,47752276,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K45,'travel frequence'!$A$1:$D$4,MATCH(J45,'travel frequence'!$A$1:$D$1,0),FALSE)*L45*IF(ISNA(VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":670.98428014585534},{"$f":"IF(VLOOKUP(I45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(N45=\"N\",0,SUM(P45,'Other cost'!$B$16,VLOOKUP(Q45,'Other cost'!$A$9:$B$13,2,FALSE),IF(O45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(O45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U45,'travel frequence'!$A$1:$D$4,MATCH(T45,'travel frequence'!$A$1:$D$1,0),FALSE)*V45*IF(ISNA(VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":133.47492350626587},{"$f":"IF(VLOOKUP(S45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(X45=\"N\",0,SUM(Z45,'Other cost'!$B$16,VLOOKUP(AA45,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(Y45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE45,'travel frequence'!$A$1:$D$4,MATCH(AD45,'travel frequence'!$A$1:$D$1,0),FALSE)*AF45*IF(ISNA(VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AH45=\"N\",0,SUM(AJ45,'Other cost'!$B$16,VLOOKUP(AK45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AI45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO45,'travel frequence'!$A$1:$D$4,MATCH(AN45,'travel frequence'!$A$1:$D$1,0),FALSE)*AP45*IF(ISNA(VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(AR45=\"N\",0,SUM(AT45,'Other cost'!$B$16,VLOOKUP(AU45,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(AS45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY45,'travel frequence'!$A$1:$D$4,MATCH(AX45,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ45*IF(ISNA(VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":662.34852925734538},{"$f":"IF(VLOOKUP(AW45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BB45=\"N\",0,SUM(BD45,'Other cost'!$B$16,VLOOKUP(BE45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BC45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI45,'travel frequence'!$A$1:$D$4,MATCH(BH45,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ45*IF(ISNA(VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2862887411594972},{"$f":"IF(VLOOKUP(BG45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BL45=\"N\",0,SUM(BN45,'Other cost'!$B$16,VLOOKUP(BO45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BM45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS45,'travel frequence'!$A$1:$D$4,MATCH(BR45,'travel frequence'!$A$1:$D$1,0),FALSE)*BT45*IF(ISNA(VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(BV45=\"N\",0,SUM(BX45,'Other cost'!$B$16,VLOOKUP(BY45,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(BW45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC45,'travel frequence'!$A$1:$D$4,MATCH(CB45,'travel frequence'!$A$1:$D$1,0),FALSE)*CD45*IF(ISNA(VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12114.89541893806},{"$f":"IF(VLOOKUP(CA45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CF45=\"N\",0,SUM(CH45,'Other cost'!$B$16,VLOOKUP(CI45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CG45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM45,'travel frequence'!$A$1:$D$4,MATCH(CL45,'travel frequence'!$A$1:$D$1,0),FALSE)*CN45*IF(ISNA(VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CP45=\"N\",0,SUM(CR45,'Other cost'!$B$16,VLOOKUP(CS45,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(CQ45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU45,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR44,IF(ISNA(VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU45,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW45,'travel frequence'!$A$1:$D$4,MATCH(CV45,'travel frequence'!$A$1:$D$1,0),FALSE)*CX45*IF(ISNA(VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX45,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":138.67524520131519},{"$f":"IF(VLOOKUP(CU45,'Industry Type P'!$A$1:$S$102,MATCH($C45,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ45=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H45,IF(CZ45=\"N\",0,SUM(DB45,'Other cost'!$B$16,VLOOKUP(DC45,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA45>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE),HLOOKUP(DA45,'Salary in Industry'!$N$1:$AQ$1001,$B45+1,FALSE)),IF(ISNA(VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU45,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A45=0,0,IF(A45=1,M45,IF(A45=2,M45+W45,IF(A45=3,M45+W45+AG45,IF(A45=4,M45+W45+AG45+AQ45,IF(A45=5,M45+W45+AG45+AQ45+BA45,IF(A45=6,M45+W45+AG45+AQ45+BA45+BK45,IF(A45=7,M45+W45+AG45+AQ45+BA45+BK45+BU45,IF(A45=8,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45,IF(A45=9,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45,IF(A45=10,M45+W45+AG45+AQ45+BA45+BK45+BU45+CE45+CO45+CY45))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":1591.0727377746196}]
[9,46,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},36,359,18272,34814463,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K48,'travel frequence'!$A$1:$D$4,MATCH(J48,'travel frequence'!$A$1:$D$1,0),FALSE)*L48*IF(ISNA(VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3211.3593842345558},{"$f":"IF(VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(N48=\"N\",0,SUM(P48,'Other cost'!$B$16,VLOOKUP(Q48,'Other cost'!$A$9:$B$13,2,FALSE),IF(O48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(O48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U48,'travel frequence'!$A$1:$D$4,MATCH(T48,'travel frequence'!$A$1:$D$1,0),FALSE)*V48*IF(ISNA(VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":191.80009447273241},{"$f":"IF(VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(X48=\"N\",0,SUM(Z48,'Other cost'!$B$16,VLOOKUP(AA48,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(Y48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE48,'travel frequence'!$A$1:$D$4,MATCH(AD48,'travel frequence'!$A$1:$D$1,0),FALSE)*AF48*IF(ISNA(VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27965.238366158726},{"$f":"IF(VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AH48=\"N\",0,SUM(AJ48,'Other cost'!$B$16,VLOOKUP(AK48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AI48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO48,'travel frequence'!$A$1:$D$4,MATCH(AN48,'travel frequence'!$A$1:$D$1,0),FALSE)*AP48*IF(ISNA(VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":238.09029356514841},{"$f":"IF(VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AR48=\"N\",0,SUM(AT48,'Other cost'!$B$16,VLOOKUP(AU48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AS48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY48,'travel frequence'!$A$1:$D$4,MATCH(AX48,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ48*IF(ISNA(VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.566498194058227},{"$f":"IF(VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BB48=\"N\",0,SUM(BD48,'Other cost'!$B$16,VLOOKUP(BE48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BC48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI48,'travel frequence'!$A$1:$D$4,MATCH(BH48,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ48*IF(ISNA(VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BL48=\"N\",0,SUM(BN48,'Other cost'!$B$16,VLOOKUP(BO48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BM48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS48,'travel frequence'!$A$1:$D$4,MATCH(BR48,'travel frequence'!$A$1:$D$1,0),FALSE)*BT48*IF(ISNA(VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.941674875161},{"$f":"IF(VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BV48=\"N\",0,SUM(BX48,'Other cost'!$B$16,VLOOKUP(BY48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BW48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC48,'travel frequence'!$A$1:$D$4,MATCH(CB48,'travel frequence'!$A$1:$D$1,0),FALSE)*CD48*IF(ISNA(VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214841627149914},{"$f":"IF(VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CF48=\"N\",0,SUM(CH48,'Other cost'!$B$16,VLOOKUP(CI48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CG48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM48,'travel frequence'!$A$1:$D$4,MATCH(CL48,'travel frequence'!$A$1:$D$1,0),FALSE)*CN48*IF(ISNA(VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1442656403909268},{"$f":"IF(VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CP48=\"N\",0,SUM(CR48,'Other cost'!$B$16,VLOOKUP(CS48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CQ48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW48,'travel frequence'!$A$1:$D$4,MATCH(CV48,'travel frequence'!$A$1:$D$1,0),FALSE)*CX48*IF(ISNA(VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":614.42656403909268},{"$f":"IF(VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CZ48=\"N\",0,SUM(DB48,'Other cost'!$B$16,VLOOKUP(DC48,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(DA48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A48=0,0,IF(A48=1,M48,IF(A48=2,M48+W48,IF(A48=3,M48+W48+AG48,IF(A48=4,M48+W48+AG48+AQ48,IF(A48=5,M48+W48+AG48+AQ48+BA48,IF(A48=6,M48+W48+AG48+AQ48+BA48+BK48,IF(A48=7,M48+W48+AG48+AQ48+BA48+BK48+BU48,IF(A48=8,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48,IF(A48=9,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48,IF(A48=10,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48+CY48))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":37673.852708167869}]
[1,47,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},24,334,2484,3367576,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K49,'travel frequence'!$A$1:$D$4,MATCH(J49,'travel frequence'!$A$1:$D$1,0),FALSE)*L49*IF(ISNA(VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(N49=\"N\",0,SUM(P49,'Other cost'!$B$16,VLOOKUP(Q49,'Other cost'!$A$9:$B$13,2,FALSE),IF(O49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(O49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U49,'travel frequence'!$A$1:$D$4,MATCH(T49,'travel frequence'!$A$1:$D$1,0),FALSE)*V49*IF(ISNA(VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.872043279532221},{"$f":"IF(VLOOKUP(S49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(X49=\"N\",0,SUM(Z49,'Other cost'!$B$16,VLOOKUP(AA49,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(Y49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE49,'travel frequence'!$A$1:$D$4,MATCH(AD49,'travel frequence'!$A$1:$D$1,0),FALSE)*AF49*IF(ISNA(VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3506.3119057229187},{"$f":"IF(VLOOKUP(AC49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AH49=\"N\",0,SUM(AJ49,'Other cost'!$B$16,VLOOKUP(AK49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AI49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO49,'travel frequence'!$A$1:$D$4,MATCH(AN49,'travel frequence'!$A$1:$D$1,0),FALSE)*AP49*IF(ISNA(VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7651144404975918},{"$f":"IF(VLOOKUP(AM49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(AR49=\"N\",0,SUM(AT49,'Other cost'!$B$16,VLOOKUP(AU49,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(AS49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY49,'travel frequence'!$A$1:$D$4,MATCH(AX49,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ49*IF(ISNA(VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.68429325916782},{"$f":"IF(VLOOKUP(AW49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BB49=\"N\",0,SUM(BD49,'Other cost'!$B$16,VLOOKUP(BE49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BC49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI49,'travel frequence'!$A$1:$D$4,MATCH(BH49,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ49*IF(ISNA(VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":407.6685081261237},{"$f":"IF(VLOOKUP(BG49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BL49=\"N\",0,SUM(BN49,'Other cost'!$B$16,VLOOKUP(BO49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BM49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS49,'travel frequence'!$A$1:$D$4,MATCH(BR49,'travel frequence'!$A$1:$D$1,0),FALSE)*BT49*IF(ISNA(VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(BV49=\"N\",0,SUM(BX49,'Other cost'!$B$16,VLOOKUP(BY49,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(BW49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC49,'travel frequence'!$A$1:$D$4,MATCH(CB49,'travel frequence'!$A$1:$D$1,0),FALSE)*CD49*IF(ISNA(VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3541.7291976999181},{"$f":"IF(VLOOKUP(CA49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CF49=\"N\",0,SUM(CH49,'Other cost'!$B$16,VLOOKUP(CI49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CG49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM49,'travel frequence'!$A$1:$D$4,MATCH(CL49,'travel frequence'!$A$1:$D$1,0),FALSE)*CN49*IF(ISNA(VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.601357534089642},{"$f":"IF(VLOOKUP(CK49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CP49=\"N\",0,SUM(CR49,'Other cost'!$B$16,VLOOKUP(CS49,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(CQ49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU49,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR48,IF(ISNA(VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU49,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW49,'travel frequence'!$A$1:$D$4,MATCH(CV49,'travel frequence'!$A$1:$D$1,0),FALSE)*CX49*IF(ISNA(VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX49,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7582094910704331},{"$f":"IF(VLOOKUP(CU49,'Industry Type P'!$A$1:$S$102,MATCH($C49,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ49=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H49,IF(CZ49=\"N\",0,SUM(DB49,'Other cost'!$B$16,VLOOKUP(DC49,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA49>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE),HLOOKUP(DA49,'Salary in Industry'!$N$1:$AQ$1001,$B49+1,FALSE)),IF(ISNA(VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU49,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A49=0,0,IF(A49=1,M49,IF(A49=2,M49+W49,IF(A49=3,M49+W49+AG49,IF(A49=4,M49+W49+AG49+AQ49,IF(A49=5,M49+W49+AG49+AQ49+BA49,IF(A49=6,M49+W49+AG49+AQ49+BA49+BK49,IF(A49=7,M49+W49+AG49+AQ49+BA49+BK49+BU49,IF(A49=8,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49,IF(A49=9,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49,IF(A49=10,M49+W49+AG49+AQ49+BA49+BK49+BU49+CE49+CO49+CY49))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[7,50,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},50,470,9755,36053063,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K52,'travel frequence'!$A$1:$D$4,MATCH(J52,'travel frequence'!$A$1:$D$1,0),FALSE)*L52*IF(ISNA(VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1096.8313119263746},{"$f":"IF(VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(N52=\"N\",0,SUM(P52,'Other cost'!$B$16,VLOOKUP(Q52,'Other cost'!$A$9:$B$13,2,FALSE),IF(O52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(O52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U52,'travel frequence'!$A$1:$D$4,MATCH(T52,'travel frequence'!$A$1:$D$1,0),FALSE)*V52*IF(ISNA(VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2254871242699319},{"$f":"IF(VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(X52=\"N\",0,SUM(Z52,'Other cost'!$B$16,VLOOKUP(AA52,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(Y52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE52,'travel frequence'!$A$1:$D$4,MATCH(AD52,'travel frequence'!$A$1:$D$1,0),FALSE)*AF52*IF(ISNA(VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2717805194137561},{"$f":"IF(VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AH52=\"N\",0,SUM(AJ52,'Other cost'!$B$16,VLOOKUP(AK52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AI52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO52,'travel frequence'!$A$1:$D$4,MATCH(AN52,'travel frequence'!$A$1:$D$1,0),FALSE)*AP52*IF(ISNA(VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1388801854314732},{"$f":"IF(VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AR52=\"N\",0,SUM(AT52,'Other cost'!$B$16,VLOOKUP(AU52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AS52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY52,'travel frequence'!$A$1:$D$4,MATCH(AX52,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ52*IF(ISNA(VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.4871242699319},{"$f":"IF(VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BB52=\"N\",0,SUM(BD52,'Other cost'!$B$16,VLOOKUP(BE52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BC52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI52,'travel frequence'!$A$1:$D$4,MATCH(BH52,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ52*IF(ISNA(VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2717805194137561},{"$f":"IF(VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BL52=\"N\",0,SUM(BN52,'Other cost'!$B$16,VLOOKUP(BO52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BM52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS52,'travel frequence'!$A$1:$D$4,MATCH(BR52,'travel frequence'!$A$1:$D$1,0),FALSE)*BT52*IF(ISNA(VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BV52=\"N\",0,SUM(BX52,'Other cost'!$B$16,VLOOKUP(BY52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BW52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC52,'travel frequence'!$A$1:$D$4,MATCH(CB52,'travel frequence'!$A$1:$D$1,0),FALSE)*CD52*IF(ISNA(VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2580.3896994159454},{"$f":"IF(VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CF52=\"N\",0,SUM(CH52,'Other cost'!$B$16,VLOOKUP(CI52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CG52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM52,'travel frequence'!$A$1:$D$4,MATCH(CL52,'travel frequence'!$A$1:$D$1,0),FALSE)*CN52*IF(ISNA(VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CP52=\"N\",0,SUM(CR52,'Other cost'!$B$16,VLOOKUP(CS52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CQ52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW52,'travel frequence'!$A$1:$D$4,MATCH(CV52,'travel frequence'!$A$1:$D$1,0),FALSE)*CX52*IF(ISNA(VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3458088176508598},{"$f":"IF(VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CZ52=\"N\",0,SUM(DB52,'Other cost'!$B$16,VLOOKUP(DC52,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(DA52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A52=0,0,IF(A52=1,M52,IF(A52=2,M52+W52,IF(A52=3,M52+W52+AG52,IF(A52=4,M52+W52+AG52+AQ52,IF(A52=5,M52+W52+AG52+AQ52+BA52,IF(A52=6,M52+W52+AG52+AQ52+BA52+BK52,IF(A52=7,M52+W52+AG52+AQ52+BA52+BK52+BU52,IF(A52=8,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52,IF(A52=9,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52,IF(A52=10,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52+CY52))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":4685.8487685139262}]
[3,54,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},38,85,4280,4128131,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K56,'travel frequence'!$A$1:$D$4,MATCH(J56,'travel frequence'!$A$1:$D$1,0),FALSE)*L56*IF(ISNA(VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(N56=\"N\",0,SUM(P56,'Other cost'!$B$16,VLOOKUP(Q56,'Other cost'!$A$9:$B$13,2,FALSE),IF(O56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(O56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U56,'travel frequence'!$A$1:$D$4,MATCH(T56,'travel frequence'!$A$1:$D$1,0),FALSE)*V56*IF(ISNA(VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(X56=\"N\",0,SUM(Z56,'Other cost'!$B$16,VLOOKUP(AA56,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(Y56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE56,'travel frequence'!$A$1:$D$4,MATCH(AD56,'travel frequence'!$A$1:$D$1,0),FALSE)*AF56*IF(ISNA(VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AH56=\"N\",0,SUM(AJ56,'Other cost'!$B$16,VLOOKUP(AK56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AI56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO56,'travel frequence'!$A$1:$D$4,MATCH(AN56,'travel frequence'!$A$1:$D$1,0),FALSE)*AP56*IF(ISNA(VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(AR56=\"N\",0,SUM(AT56,'Other cost'!$B$16,VLOOKUP(AU56,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(AS56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY56,'travel frequence'!$A$1:$D$4,MATCH(AX56,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ56*IF(ISNA(VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BB56=\"N\",0,SUM(BD56,'Other cost'!$B$16,VLOOKUP(BE56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BC56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI56,'travel frequence'!$A$1:$D$4,MATCH(BH56,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ56*IF(ISNA(VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.5983490307904},{"$f":"IF(VLOOKUP(BG56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BL56=\"N\",0,SUM(BN56,'Other cost'!$B$16,VLOOKUP(BO56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BM56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS56,'travel frequence'!$A$1:$D$4,MATCH(BR56,'travel frequence'!$A$1:$D$1,0),FALSE)*BT56*IF(ISNA(VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.1464916904288},{"$f":"IF(VLOOKUP(BQ56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(BV56=\"N\",0,SUM(BX56,'Other cost'!$B$16,VLOOKUP(BY56,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(BW56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC56,'travel frequence'!$A$1:$D$4,MATCH(CB56,'travel frequence'!$A$1:$D$1,0),FALSE)*CD56*IF(ISNA(VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CF56=\"N\",0,SUM(CH56,'Other cost'!$B$16,VLOOKUP(CI56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CG56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM56,'travel frequence'!$A$1:$D$4,MATCH(CL56,'travel frequence'!$A$1:$D$1,0),FALSE)*CN56*IF(ISNA(VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":209.49774409977255},{"$f":"IF(VLOOKUP(CK56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CP56=\"N\",0,SUM(CR56,'Other cost'!$B$16,VLOOKUP(CS56,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(CQ56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU56,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR55,IF(ISNA(VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU56,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW56,'travel frequence'!$A$1:$D$4,MATCH(CV56,'travel frequence'!$A$1:$D$1,0),FALSE)*CX56*IF(ISNA(VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX56,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7340536019488084},{"$f":"IF(VLOOKUP(CU56,'Industry Type P'!$A$1:$S$102,MATCH($C56,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ56=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H56,IF(CZ56=\"N\",0,SUM(DB56,'Other cost'!$B$16,VLOOKUP(DC56,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA56>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE),HLOOKUP(DA56,'Salary in Industry'!$N$1:$AQ$1001,$B56+1,FALSE)),IF(ISNA(VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU56,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A56=0,0,IF(A56=1,M56,IF(A56=2,M56+W56,IF(A56=3,M56+W56+AG56,IF(A56=4,M56+W56+AG56+AQ56,IF(A56=5,M56+W56+AG56+AQ56+BA56,IF(A56=6,M56+W56+AG56+AQ56+BA56+BK56,IF(A56=7,M56+W56+AG56+AQ56+BA56+BK56+BU56,IF(A56=8,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56,IF(A56=9,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56,IF(A56=10,M56+W56+AG56+AQ56+BA56+BK56+BU56+CE56+CO56+CY56))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[3,57,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},6,192,9363,10689676,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K59,'travel frequence'!$A$1:$D$4,MATCH(J59,'travel frequence'!$A$1:$D$1,0),FALSE)*L59*IF(ISNA(VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(N59=\"N\",0,SUM(P59,'Other cost'!$B$16,VLOOKUP(Q59,'Other cost'!$A$9:$B$13,2,FALSE),IF(O59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(O59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U59,'travel frequence'!$A$1:$D$4,MATCH(T59,'travel frequence'!$A$1:$D$1,0),FALSE)*V59*IF(ISNA(VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.647103364216},{"$f":"IF(VLOOKUP(S59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(X59=\"N\",0,SUM(Z59,'Other cost'!$B$16,VLOOKUP(AA59,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(Y59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE59,'travel frequence'!$A$1:$D$4,MATCH(AD59,'travel frequence'!$A$1:$D$1,0),FALSE)*AF59*IF(ISNA(VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AH59=\"N\",0,SUM(AJ59,'Other cost'!$B$16,VLOOKUP(AK59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AI59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO59,'travel frequence'!$A$1:$D$4,MATCH(AN59,'travel frequence'!$A$1:$D$1,0),FALSE)*AP59*IF(ISNA(VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(AR59=\"N\",0,SUM(AT59,'Other cost'!$B$16,VLOOKUP(AU59,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(AS59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY59,'travel frequence'!$A$1:$D$4,MATCH(AX59,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ59*IF(ISNA(VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1765024030112},{"$f":"IF(VLOOKUP(AW59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BB59=\"N\",0,SUM(BD59,'Other cost'!$B$16,VLOOKUP(BE59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BC59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI59,'travel frequence'!$A$1:$D$4,MATCH(BH59,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ59*IF(ISNA(VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BL59=\"N\",0,SUM(BN59,'Other cost'!$B$16,VLOOKUP(BO59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BM59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS59,'travel frequence'!$A$1:$D$4,MATCH(BR59,'travel frequence'!$A$1:$D$1,0),FALSE)*BT59*IF(ISNA(VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.879670065145227},{"$f":"IF(VLOOKUP(BQ59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(BV59=\"N\",0,SUM(BX59,'Other cost'!$B$16,VLOOKUP(BY59,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(BW59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC59,'travel frequence'!$A$1:$D$4,MATCH(CB59,'travel frequence'!$A$1:$D$1,0),FALSE)*CD59*IF(ISNA(VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CF59=\"N\",0,SUM(CH59,'Other cost'!$B$16,VLOOKUP(CI59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CG59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM59,'travel frequence'!$A$1:$D$4,MATCH(CL59,'travel frequence'!$A$1:$D$1,0),FALSE)*CN59*IF(ISNA(VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":461.84176729855676},{"$f":"IF(VLOOKUP(CK59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CP59=\"N\",0,SUM(CR59,'Other cost'!$B$16,VLOOKUP(CS59,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(CQ59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU59,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR58,IF(ISNA(VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU59,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW59,'travel frequence'!$A$1:$D$4,MATCH(CV59,'travel frequence'!$A$1:$D$1,0),FALSE)*CX59*IF(ISNA(VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX59,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":98.296001586496843},{"$f":"IF(VLOOKUP(CU59,'Industry Type P'!$A$1:$S$102,MATCH($C59,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ59=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H59,IF(CZ59=\"N\",0,SUM(DB59,'Other cost'!$B$16,VLOOKUP(DC59,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA59>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE),HLOOKUP(DA59,'Salary in Industry'!$N$1:$AQ$1001,$B59+1,FALSE)),IF(ISNA(VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU59,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A59=0,0,IF(A59=1,M59,IF(A59=2,M59+W59,IF(A59=3,M59+W59+AG59,IF(A59=4,M59+W59+AG59+AQ59,IF(A59=5,M59+W59+AG59+AQ59+BA59,IF(A59=6,M59+W59+AG59+AQ59+BA59+BK59,IF(A59=7,M59+W59+AG59+AQ59+BA59+BK59+BU59,IF(A59=8,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59,IF(A59=9,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59,IF(A59=10,M59+W59+AG59+AQ59+BA59+BK59+BU59+CE59+CO59+CY59))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":2974.6067714111718}]
[9,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},49,337,8850,6670378,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.209623245540001},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81450032526408589},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9295623679225447},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81450032526408589},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":172.96963934115109},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.375958429268966},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9406800281888961},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":68.086037552300098},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":277.07743808617067}]
[10,64,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},14,239,2530,11583567,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K66,'travel frequence'!$A$1:$D$4,MATCH(J66,'travel frequence'!$A$1:$D$1,0),FALSE)*L66*IF(ISNA(VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1955.0097755707259},{"$f":"IF(VLOOKUP(I66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(N66=\"N\",0,SUM(P66,'Other cost'!$B$16,VLOOKUP(Q66,'Other cost'!$A$9:$B$13,2,FALSE),IF(O66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(O66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U66,'travel frequence'!$A$1:$D$4,MATCH(T66,'travel frequence'!$A$1:$D$1,0),FALSE)*V66*IF(ISNA(VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.0138122121888193},{"$f":"IF(VLOOKUP(S66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(X66=\"N\",0,SUM(Z66,'Other cost'!$B$16,VLOOKUP(AA66,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(Y66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE66,'travel frequence'!$A$1:$D$4,MATCH(AD66,'travel frequence'!$A$1:$D$1,0),FALSE)*AF66*IF(ISNA(VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AH66=\"N\",0,SUM(AJ66,'Other cost'!$B$16,VLOOKUP(AK66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AI66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO66,'travel frequence'!$A$1:$D$4,MATCH(AN66,'travel frequence'!$A$1:$D$1,0),FALSE)*AP66*IF(ISNA(VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(AR66=\"N\",0,SUM(AT66,'Other cost'!$B$16,VLOOKUP(AU66,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(AS66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY66,'travel frequence'!$A$1:$D$4,MATCH(AX66,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ66*IF(ISNA(VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":437.92218972784269},{"$f":"IF(VLOOKUP(AW66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BB66=\"N\",0,SUM(BD66,'Other cost'!$B$16,VLOOKUP(BE66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BC66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI66,'travel frequence'!$A$1:$D$4,MATCH(BH66,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ66*IF(ISNA(VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26772.110493714976},{"$f":"IF(VLOOKUP(BG66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BL66=\"N\",0,SUM(BN66,'Other cost'!$B$16,VLOOKUP(BO66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BM66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS66,'travel frequence'!$A$1:$D$4,MATCH(BR66,'travel frequence'!$A$1:$D$1,0),FALSE)*BT66*IF(ISNA(VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.971882470365003},{"$f":"IF(VLOOKUP(BQ66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(BV66=\"N\",0,SUM(BX66,'Other cost'!$B$16,VLOOKUP(BY66,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(BW66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC66,'travel frequence'!$A$1:$D$4,MATCH(CB66,'travel frequence'!$A$1:$D$1,0),FALSE)*CD66*IF(ISNA(VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CF66=\"N\",0,SUM(CH66,'Other cost'!$B$16,VLOOKUP(CI66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CG66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM66,'travel frequence'!$A$1:$D$4,MATCH(CL66,'travel frequence'!$A$1:$D$1,0),FALSE)*CN66*IF(ISNA(VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":259.36625940052937},{"$f":"IF(VLOOKUP(CK66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CP66=\"N\",0,SUM(CR66,'Other cost'!$B$16,VLOOKUP(CS66,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(CQ66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU66,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR65,IF(ISNA(VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU66,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW66,'travel frequence'!$A$1:$D$4,MATCH(CV66,'travel frequence'!$A$1:$D$1,0),FALSE)*CX66*IF(ISNA(VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX66,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1993859975170671},{"$f":"IF(VLOOKUP(CU66,'Industry Type P'!$A$1:$S$102,MATCH($C66,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ66=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H66,IF(CZ66=\"N\",0,SUM(DB66,'Other cost'!$B$16,VLOOKUP(DC66,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA66>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE),HLOOKUP(DA66,'Salary in Industry'!$N$1:$AQ$1001,$B66+1,FALSE)),IF(ISNA(VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU66,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A66=0,0,IF(A66=1,M66,IF(A66=2,M66+W66,IF(A66=3,M66+W66+AG66,IF(A66=4,M66+W66+AG66+AQ66,IF(A66=5,M66+W66+AG66+AQ66+BA66,IF(A66=6,M66+W66+AG66+AQ66+BA66+BK66,IF(A66=7,M66+W66+AG66+AQ66+BA66+BK66+BU66,IF(A66=8,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66,IF(A66=9,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66,IF(A66=10,M66+W66+AG66+AQ66+BA66+BK66+BU66+CE66+CO66+CY66))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":31801.74370438965}]
[5,67,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},50,464,8633,38134205,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K69,'travel frequence'!$A$1:$D$4,MATCH(J69,'travel frequence'!$A$1:$D$1,0),FALSE)*L69*IF(ISNA(VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240025957815062},{"$f":"IF(VLOOKUP(I69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(N69=\"N\",0,SUM(P69,'Other cost'!$B$16,VLOOKUP(Q69,'Other cost'!$A$9:$B$13,2,FALSE),IF(O69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(O69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U69,'travel frequence'!$A$1:$D$4,MATCH(T69,'travel frequence'!$A$1:$D$1,0),FALSE)*V69*IF(ISNA(VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(X69=\"N\",0,SUM(Z69,'Other cost'!$B$16,VLOOKUP(AA69,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(Y69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE69,'travel frequence'!$A$1:$D$4,MATCH(AD69,'travel frequence'!$A$1:$D$1,0),FALSE)*AF69*IF(ISNA(VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":234.84770007350755},{"$f":"IF(VLOOKUP(AC69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AH69=\"N\",0,SUM(AJ69,'Other cost'!$B$16,VLOOKUP(AK69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AI69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO69,'travel frequence'!$A$1:$D$4,MATCH(AN69,'travel frequence'!$A$1:$D$1,0),FALSE)*AP69*IF(ISNA(VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2793.5780266983415},{"$f":"IF(VLOOKUP(AM69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(AR69=\"N\",0,SUM(AT69,'Other cost'!$B$16,VLOOKUP(AU69,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(AS69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY69,'travel frequence'!$A$1:$D$4,MATCH(AX69,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ69*IF(ISNA(VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661855348689752},{"$f":"IF(VLOOKUP(AW69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BB69=\"N\",0,SUM(BD69,'Other cost'!$B$16,VLOOKUP(BE69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BC69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI69,'travel frequence'!$A$1:$D$4,MATCH(BH69,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ69*IF(ISNA(VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.234963184800435},{"$f":"IF(VLOOKUP(BG69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BL69=\"N\",0,SUM(BN69,'Other cost'!$B$16,VLOOKUP(BO69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BM69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS69,'travel frequence'!$A$1:$D$4,MATCH(BR69,'travel frequence'!$A$1:$D$1,0),FALSE)*BT69*IF(ISNA(VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.78241972793945},{"$f":"IF(VLOOKUP(BQ69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(BV69=\"N\",0,SUM(BX69,'Other cost'!$B$16,VLOOKUP(BY69,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(BW69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC69,'travel frequence'!$A$1:$D$4,MATCH(CB69,'travel frequence'!$A$1:$D$1,0),FALSE)*CD69*IF(ISNA(VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CF69=\"N\",0,SUM(CH69,'Other cost'!$B$16,VLOOKUP(CI69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CG69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM69,'travel frequence'!$A$1:$D$4,MATCH(CL69,'travel frequence'!$A$1:$D$1,0),FALSE)*CN69*IF(ISNA(VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5856166941198122},{"$f":"IF(VLOOKUP(CK69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CP69=\"N\",0,SUM(CR69,'Other cost'!$B$16,VLOOKUP(CS69,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(CQ69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU69,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR68,IF(ISNA(VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU69,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW69,'travel frequence'!$A$1:$D$4,MATCH(CV69,'travel frequence'!$A$1:$D$1,0),FALSE)*CX69*IF(ISNA(VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX69,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.773380922660955},{"$f":"IF(VLOOKUP(CU69,'Industry Type P'!$A$1:$S$102,MATCH($C69,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ69=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H69,IF(CZ69=\"N\",0,SUM(DB69,'Other cost'!$B$16,VLOOKUP(DC69,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA69>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE),HLOOKUP(DA69,'Salary in Industry'!$N$1:$AQ$1001,$B69+1,FALSE)),IF(ISNA(VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU69,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A69=0,0,IF(A69=1,M69,IF(A69=2,M69+W69,IF(A69=3,M69+W69+AG69,IF(A69=4,M69+W69+AG69+AQ69,IF(A69=5,M69+W69+AG69+AQ69+BA69,IF(A69=6,M69+W69+AG69+AQ69+BA69+BK69,IF(A69=7,M69+W69+AG69+AQ69+BA69+BK69+BU69,IF(A69=8,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69,IF(A69=9,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69,IF(A69=10,M69+W69+AG69+AQ69+BA69+BK69+BU69+CE69+CO69+CY69))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3276.9396632347371}]
[2,70,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},14,21,16484,18179691,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K72,'travel frequence'!$A$1:$D$4,MATCH(J72,'travel frequence'!$A$1:$D$1,0),FALSE)*L72*IF(ISNA(VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.991581038343057},{"$f":"IF(VLOOKUP(I72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(N72=\"N\",0,SUM(P72,'Other cost'!$B$16,VLOOKUP(Q72,'Other cost'!$A$9:$B$13,2,FALSE),IF(O72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(O72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U72,'travel frequence'!$A$1:$D$4,MATCH(T72,'travel frequence'!$A$1:$D$1,0),FALSE)*V72*IF(ISNA(VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.284485216893422},{"$f":"IF(VLOOKUP(S72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(X72=\"N\",0,SUM(Z72,'Other cost'!$B$16,VLOOKUP(AA72,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(Y72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE72,'travel frequence'!$A$1:$D$4,MATCH(AD72,'travel frequence'!$A$1:$D$1,0),FALSE)*AF72*IF(ISNA(VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9096234203844809},{"$f":"IF(VLOOKUP(AC72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AH72=\"N\",0,SUM(AJ72,'Other cost'!$B$16,VLOOKUP(AK72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AI72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO72,'travel frequence'!$A$1:$D$4,MATCH(AN72,'travel frequence'!$A$1:$D$1,0),FALSE)*AP72*IF(ISNA(VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.948913958711245},{"$f":"IF(VLOOKUP(AM72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(AR72=\"N\",0,SUM(AT72,'Other cost'!$B$16,VLOOKUP(AU72,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(AS72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY72,'travel frequence'!$A$1:$D$4,MATCH(AX72,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ72*IF(ISNA(VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3724327355821631},{"$f":"IF(VLOOKUP(AW72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BB72=\"N\",0,SUM(BD72,'Other cost'!$B$16,VLOOKUP(BE72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BC72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI72,'travel frequence'!$A$1:$D$4,MATCH(BH72,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ72*IF(ISNA(VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":219.17971246354119},{"$f":"IF(VLOOKUP(BG72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BL72=\"N\",0,SUM(BN72,'Other cost'!$B$16,VLOOKUP(BO72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BM72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS72,'travel frequence'!$A$1:$D$4,MATCH(BR72,'travel frequence'!$A$1:$D$1,0),FALSE)*BT72*IF(ISNA(VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":123.25956637966603},{"$f":"IF(VLOOKUP(BQ72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(BV72=\"N\",0,SUM(BX72,'Other cost'!$B$16,VLOOKUP(BY72,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(BW72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC72,'travel frequence'!$A$1:$D$4,MATCH(CB72,'travel frequence'!$A$1:$D$1,0),FALSE)*CD72*IF(ISNA(VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CF72=\"N\",0,SUM(CH72,'Other cost'!$B$16,VLOOKUP(CI72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CG72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM72,'travel frequence'!$A$1:$D$4,MATCH(CL72,'travel frequence'!$A$1:$D$1,0),FALSE)*CN72*IF(ISNA(VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4085.5564743017821},{"$f":"IF(VLOOKUP(CK72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CP72=\"N\",0,SUM(CR72,'Other cost'!$B$16,VLOOKUP(CS72,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(CQ72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU72,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR71,IF(ISNA(VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU72,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW72,'travel frequence'!$A$1:$D$4,MATCH(CV72,'travel frequence'!$A$1:$D$1,0),FALSE)*CX72*IF(ISNA(VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX72,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":155.39605284274359},{"$f":"IF(VLOOKUP(CU72,'Industry Type P'!$A$1:$S$102,MATCH($C72,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ72=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H72,IF(CZ72=\"N\",0,SUM(DB72,'Other cost'!$B$16,VLOOKUP(DC72,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA72>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE),HLOOKUP(DA72,'Salary in Industry'!$N$1:$AQ$1001,$B72+1,FALSE)),IF(ISNA(VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU72,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A72=0,0,IF(A72=1,M72,IF(A72=2,M72+W72,IF(A72=3,M72+W72+AG72,IF(A72=4,M72+W72+AG72+AQ72,IF(A72=5,M72+W72+AG72+AQ72+BA72,IF(A72=6,M72+W72+AG72+AQ72+BA72+BK72,IF(A72=7,M72+W72+AG72+AQ72+BA72+BK72+BU72,IF(A72=8,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72,IF(A72=9,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72,IF(A72=10,M72+W72+AG72+AQ72+BA72+BK72+BU72+CE72+CO72+CY72))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":125.33326221828591}]
[8,71,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},50,175,1444,47307832,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K73,'travel frequence'!$A$1:$D$4,MATCH(J73,'travel frequence'!$A$1:$D$1,0),FALSE)*L73*IF(ISNA(VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(N73=\"N\",0,SUM(P73,'Other cost'!$B$16,VLOOKUP(Q73,'Other cost'!$A$9:$B$13,2,FALSE),IF(O73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(O73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U73,'travel frequence'!$A$1:$D$4,MATCH(T73,'travel frequence'!$A$1:$D$1,0),FALSE)*V73*IF(ISNA(VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.74389529564644},{"$f":"IF(VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(X73=\"N\",0,SUM(Z73,'Other cost'!$B$16,VLOOKUP(AA73,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(Y73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE73,'travel frequence'!$A$1:$D$4,MATCH(AD73,'travel frequence'!$A$1:$D$1,0),FALSE)*AF73*IF(ISNA(VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3720.5809189435527},{"$f":"IF(VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AH73=\"N\",0,SUM(AJ73,'Other cost'!$B$16,VLOOKUP(AK73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AI73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO73,'travel frequence'!$A$1:$D$4,MATCH(AN73,'travel frequence'!$A$1:$D$1,0),FALSE)*AP73*IF(ISNA(VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AR73=\"N\",0,SUM(AT73,'Other cost'!$B$16,VLOOKUP(AU73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AS73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY73,'travel frequence'!$A$1:$D$4,MATCH(AX73,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ73*IF(ISNA(VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BB73=\"N\",0,SUM(BD73,'Other cost'!$B$16,VLOOKUP(BE73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BC73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI73,'travel frequence'!$A$1:$D$4,MATCH(BH73,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ73*IF(ISNA(VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1552.08633492798},{"$f":"IF(VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BL73=\"N\",0,SUM(BN73,'Other cost'!$B$16,VLOOKUP(BO73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BM73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS73,'travel frequence'!$A$1:$D$4,MATCH(BR73,'travel frequence'!$A$1:$D$1,0),FALSE)*BT73*IF(ISNA(VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BV73=\"N\",0,SUM(BX73,'Other cost'!$B$16,VLOOKUP(BY73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BW73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC73,'travel frequence'!$A$1:$D$4,MATCH(CB73,'travel frequence'!$A$1:$D$1,0),FALSE)*CD73*IF(ISNA(VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4477644659597591},{"$f":"IF(VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CF73=\"N\",0,SUM(CH73,'Other cost'!$B$16,VLOOKUP(CI73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CG73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM73,'travel frequence'!$A$1:$D$4,MATCH(CL73,'travel frequence'!$A$1:$D$1,0),FALSE)*CN73*IF(ISNA(VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CP73=\"N\",0,SUM(CR73,'Other cost'!$B$16,VLOOKUP(CS73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CQ73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW73,'travel frequence'!$A$1:$D$4,MATCH(CV73,'travel frequence'!$A$1:$D$1,0),FALSE)*CX73*IF(ISNA(VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1847.511072837143},{"$f":"IF(VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CZ73=\"N\",0,SUM(DB73,'Other cost'!$B$16,VLOOKUP(DC73,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(DA73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A73=0,0,IF(A73=1,M73,IF(A73=2,M73+W73,IF(A73=3,M73+W73+AG73,IF(A73=4,M73+W73+AG73+AQ73,IF(A73=5,M73+W73+AG73+AQ73+BA73,IF(A73=6,M73+W73+AG73+AQ73+BA73+BK73,IF(A73=7,M73+W73+AG73+AQ73+BA73+BK73+BU73,IF(A73=8,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73,IF(A73=9,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73,IF(A73=10,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73+CY73))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":6734.5289941813107}]
[1,74,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},39,76,19360,3196746,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K76,'travel frequence'!$A$1:$D$4,MATCH(J76,'travel frequence'!$A$1:$D$1,0),FALSE)*L76*IF(ISNA(VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(N76=\"N\",0,SUM(P76,'Other cost'!$B$16,VLOOKUP(Q76,'Other cost'!$A$9:$B$13,2,FALSE),IF(O76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(O76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U76,'travel frequence'!$A$1:$D$4,MATCH(T76,'travel frequence'!$A$1:$D$1,0),FALSE)*V76*IF(ISNA(VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751693082716596},{"$f":"IF(VLOOKUP(S76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(X76=\"N\",0,SUM(Z76,'Other cost'!$B$16,VLOOKUP(AA76,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(Y76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE76,'travel frequence'!$A$1:$D$4,MATCH(AD76,'travel frequence'!$A$1:$D$1,0),FALSE)*AF76*IF(ISNA(VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7277223129340609},{"$f":"IF(VLOOKUP(AC76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AH76=\"N\",0,SUM(AJ76,'Other cost'!$B$16,VLOOKUP(AK76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AI76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO76,'travel frequence'!$A$1:$D$4,MATCH(AN76,'travel frequence'!$A$1:$D$1,0),FALSE)*AP76*IF(ISNA(VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(AR76=\"N\",0,SUM(AT76,'Other cost'!$B$16,VLOOKUP(AU76,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(AS76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY76,'travel frequence'!$A$1:$D$4,MATCH(AX76,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ76*IF(ISNA(VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3192.9270366855335},{"$f":"IF(VLOOKUP(AW76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BB76=\"N\",0,SUM(BD76,'Other cost'!$B$16,VLOOKUP(BE76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BC76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI76,'travel frequence'!$A$1:$D$4,MATCH(BH76,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ76*IF(ISNA(VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.737980003798462},{"$f":"IF(VLOOKUP(BG76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BL76=\"N\",0,SUM(BN76,'Other cost'!$B$16,VLOOKUP(BO76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BM76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS76,'travel frequence'!$A$1:$D$4,MATCH(BR76,'travel frequence'!$A$1:$D$1,0),FALSE)*BT76*IF(ISNA(VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3091704461743601},{"$f":"IF(VLOOKUP(BQ76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(BV76=\"N\",0,SUM(BX76,'Other cost'!$B$16,VLOOKUP(BY76,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(BW76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC76,'travel frequence'!$A$1:$D$4,MATCH(CB76,'travel frequence'!$A$1:$D$1,0),FALSE)*CD76*IF(ISNA(VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.1254629454588},{"$f":"IF(VLOOKUP(CA76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CF76=\"N\",0,SUM(CH76,'Other cost'!$B$16,VLOOKUP(CI76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CG76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM76,'travel frequence'!$A$1:$D$4,MATCH(CL76,'travel frequence'!$A$1:$D$1,0),FALSE)*CN76*IF(ISNA(VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1437318313754},{"$f":"IF(VLOOKUP(CK76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CP76=\"N\",0,SUM(CR76,'Other cost'!$B$16,VLOOKUP(CS76,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(CQ76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU76,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR75,IF(ISNA(VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU76,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW76,'travel frequence'!$A$1:$D$4,MATCH(CV76,'travel frequence'!$A$1:$D$1,0),FALSE)*CX76*IF(ISNA(VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX76,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6797807733689964},{"$f":"IF(VLOOKUP(CU76,'Industry Type P'!$A$1:$S$102,MATCH($C76,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ76=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H76,IF(CZ76=\"N\",0,SUM(DB76,'Other cost'!$B$16,VLOOKUP(DC76,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA76>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE),HLOOKUP(DA76,'Salary in Industry'!$N$1:$AQ$1001,$B76+1,FALSE)),IF(ISNA(VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU76,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A76=0,0,IF(A76=1,M76,IF(A76=2,M76+W76,IF(A76=3,M76+W76+AG76,IF(A76=4,M76+W76+AG76+AQ76,IF(A76=5,M76+W76+AG76+AQ76+BA76,IF(A76=6,M76+W76+AG76+AQ76+BA76+BK76,IF(A76=7,M76+W76+AG76+AQ76+BA76+BK76+BU76,IF(A76=8,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76,IF(A76=9,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76,IF(A76=10,M76+W76+AG76+AQ76+BA76+BK76+BU76+CE76+CO76+CY76))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[8,78,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},7,213,11802,23309450,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K80,'travel frequence'!$A$1:$D$4,MATCH(J80,'travel frequence'!$A$1:$D$1,0),FALSE)*L80*IF(ISNA(VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3692058560767366},{"$f":"IF(VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(N80=\"N\",0,SUM(P80,'Other cost'!$B$16,VLOOKUP(Q80,'Other cost'!$A$9:$B$13,2,FALSE),IF(O80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(O80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U80,'travel frequence'!$A$1:$D$4,MATCH(T80,'travel frequence'!$A$1:$D$1,0),FALSE)*V80*IF(ISNA(VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.88005612948691},{"$f":"IF(VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(X80=\"N\",0,SUM(Z80,'Other cost'!$B$16,VLOOKUP(AA80,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(Y80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE80,'travel frequence'!$A$1:$D$4,MATCH(AD80,'travel frequence'!$A$1:$D$1,0),FALSE)*AF80*IF(ISNA(VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AH80=\"N\",0,SUM(AJ80,'Other cost'!$B$16,VLOOKUP(AK80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AI80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO80,'travel frequence'!$A$1:$D$4,MATCH(AN80,'travel frequence'!$A$1:$D$1,0),FALSE)*AP80*IF(ISNA(VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3443478304987648},{"$f":"IF(VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AR80=\"N\",0,SUM(AT80,'Other cost'!$B$16,VLOOKUP(AU80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AS80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AW80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY80,'travel frequence'!$A$1:$D$4,MATCH(AX80,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ80*IF(ISNA(VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6382.7250758620421},{"$f":"IF(VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BB80=\"N\",0,SUM(BD80,'Other cost'!$B$16,VLOOKUP(BE80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BC80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI80,'travel frequence'!$A$1:$D$4,MATCH(BH80,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ80*IF(ISNA(VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BL80=\"N\",0,SUM(BN80,'Other cost'!$B$16,VLOOKUP(BO80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BM80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS80,'travel frequence'!$A$1:$D$4,MATCH(BR80,'travel frequence'!$A$1:$D$1,0),FALSE)*BT80*IF(ISNA(VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.4708104172064},{"$f":"IF(VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BV80=\"N\",0,SUM(BX80,'Other cost'!$B$16,VLOOKUP(BY80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BW80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC80,'travel frequence'!$A$1:$D$4,MATCH(CB80,'travel frequence'!$A$1:$D$1,0),FALSE)*CD80*IF(ISNA(VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3379.2819910093958},{"$f":"IF(VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CF80=\"N\",0,SUM(CH80,'Other cost'!$B$16,VLOOKUP(CI80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CG80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM80,'travel frequence'!$A$1:$D$4,MATCH(CL80,'travel frequence'!$A$1:$D$1,0),FALSE)*CN80*IF(ISNA(VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6896409955046985},{"$f":"IF(VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CP80=\"N\",0,SUM(CR80,'Other cost'!$B$16,VLOOKUP(CS80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CQ80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW80,'travel frequence'!$A$1:$D$4,MATCH(CV80,'travel frequence'!$A$1:$D$1,0),FALSE)*CX80*IF(ISNA(VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CZ80=\"N\",0,SUM(DB80,'Other cost'!$B$16,VLOOKUP(DC80,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(DA80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A80=0,0,IF(A80=1,M80,IF(A80=2,M80+W80,IF(A80=3,M80+W80+AG80,IF(A80=4,M80+W80+AG80+AQ80,IF(A80=5,M80+W80+AG80+AQ80+BA80,IF(A80=6,M80+W80+AG80+AQ80+BA80+BK80,IF(A80=7,M80+W80+AG80+AQ80+BA80+BK80+BU80,IF(A80=8,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80,IF(A80=9,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80,IF(A80=10,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80+CY80))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":13725.977943701002}]
[3,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},4,66,12163,38231530,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.2507772559668},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21238.160814541683},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2891.044640879486},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4210332902969132},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3354.371364656799},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3829.6954983078904},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.586634316710914},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4586.2197440092687},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14968.02872888041},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":27413.489366489925}]
[9,84,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},25,395,10521,9238049,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K86,'travel frequence'!$A$1:$D$4,MATCH(J86,'travel frequence'!$A$1:$D$1,0),FALSE)*L86*IF(ISNA(VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":83.441598902034116},{"$f":"IF(VLOOKUP(I86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(N86=\"N\",0,SUM(P86,'Other cost'!$B$16,VLOOKUP(Q86,'Other cost'!$A$9:$B$13,2,FALSE),IF(O86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(O86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U86,'travel frequence'!$A$1:$D$4,MATCH(T86,'travel frequence'!$A$1:$D$1,0),FALSE)*V86*IF(ISNA(VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(X86=\"N\",0,SUM(Z86,'Other cost'!$B$16,VLOOKUP(AA86,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(Y86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE86,'travel frequence'!$A$1:$D$4,MATCH(AD86,'travel frequence'!$A$1:$D$1,0),FALSE)*AF86*IF(ISNA(VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AH86=\"N\",0,SUM(AJ86,'Other cost'!$B$16,VLOOKUP(AK86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AI86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO86,'travel frequence'!$A$1:$D$4,MATCH(AN86,'travel frequence'!$A$1:$D$1,0),FALSE)*AP86*IF(ISNA(VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.90508961530216},{"$f":"IF(VLOOKUP(AM86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(AR86=\"N\",0,SUM(AT86,'Other cost'!$B$16,VLOOKUP(AU86,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(AS86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY86,'travel frequence'!$A$1:$D$4,MATCH(AX86,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ86*IF(ISNA(VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2085.3882887106311},{"$f":"IF(VLOOKUP(AW86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BB86=\"N\",0,SUM(BD86,'Other cost'!$B$16,VLOOKUP(BE86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BC86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI86,'travel frequence'!$A$1:$D$4,MATCH(BH86,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ86*IF(ISNA(VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.584438177636791},{"$f":"IF(VLOOKUP(BG86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BL86=\"N\",0,SUM(BN86,'Other cost'!$B$16,VLOOKUP(BO86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BM86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS86,'travel frequence'!$A$1:$D$4,MATCH(BR86,'travel frequence'!$A$1:$D$1,0),FALSE)*BT86*IF(ISNA(VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35465.111426719472},{"$f":"IF(VLOOKUP(BQ86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(BV86=\"N\",0,SUM(BX86,'Other cost'!$B$16,VLOOKUP(BY86,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(BW86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC86,'travel frequence'!$A$1:$D$4,MATCH(CB86,'travel frequence'!$A$1:$D$1,0),FALSE)*CD86*IF(ISNA(VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.088276500816846},{"$f":"IF(VLOOKUP(CA86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CF86=\"N\",0,SUM(CH86,'Other cost'!$B$16,VLOOKUP(CI86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CG86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM86,'travel frequence'!$A$1:$D$4,MATCH(CL86,'travel frequence'!$A$1:$D$1,0),FALSE)*CN86*IF(ISNA(VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9155581091036291},{"$f":"IF(VLOOKUP(CK86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CP86=\"N\",0,SUM(CR86,'Other cost'!$B$16,VLOOKUP(CS86,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(CQ86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU86,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR85,IF(ISNA(VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU86,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW86,'travel frequence'!$A$1:$D$4,MATCH(CV86,'travel frequence'!$A$1:$D$1,0),FALSE)*CX86*IF(ISNA(VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX86,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU86,'Industry Type P'!$A$1:$S$102,MATCH($C86,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ86=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H86,IF(CZ86=\"N\",0,SUM(DB86,'Other cost'!$B$16,VLOOKUP(DC86,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA86>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE),HLOOKUP(DA86,'Salary in Industry'!$N$1:$AQ$1001,$B86+1,FALSE)),IF(ISNA(VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU86,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A86=0,0,IF(A86=1,M86,IF(A86=2,M86+W86,IF(A86=3,M86+W86+AG86,IF(A86=4,M86+W86+AG86+AQ86,IF(A86=5,M86+W86+AG86+AQ86+BA86,IF(A86=6,M86+W86+AG86+AQ86+BA86+BK86,IF(A86=7,M86+W86+AG86+AQ86+BA86+BK86+BU86,IF(A86=8,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86,IF(A86=9,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86,IF(A86=10,M86+W86+AG86+AQ86+BA86+BK86+BU86+CE86+CO86+CY86))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":40710.365248534115}]
[10,88,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},3,64,2775,5923486,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K90,'travel frequence'!$A$1:$D$4,MATCH(J90,'travel frequence'!$A$1:$D$1,0),FALSE)*L90*IF(ISNA(VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(N90=\"N\",0,SUM(P90,'Other cost'!$B$16,VLOOKUP(Q90,'Other cost'!$A$9:$B$13,2,FALSE),IF(O90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(O90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U90,'travel frequence'!$A$1:$D$4,MATCH(T90,'travel frequence'!$A$1:$D$1,0),FALSE)*V90*IF(ISNA(VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7654714510755971},{"$f":"IF(VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(X90=\"N\",0,SUM(Z90,'Other cost'!$B$16,VLOOKUP(AA90,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(Y90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE90,'travel frequence'!$A$1:$D$4,MATCH(AD90,'travel frequence'!$A$1:$D$1,0),FALSE)*AF90*IF(ISNA(VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3193.0749742884273},{"$f":"IF(VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AH90=\"N\",0,SUM(AJ90,'Other cost'!$B$16,VLOOKUP(AK90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AI90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO90,'travel frequence'!$A$1:$D$4,MATCH(AN90,'travel frequence'!$A$1:$D$1,0),FALSE)*AP90*IF(ISNA(VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.838432949409945},{"$f":"IF(VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AR90=\"N\",0,SUM(AT90,'Other cost'!$B$16,VLOOKUP(AU90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AS90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY90,'travel frequence'!$A$1:$D$4,MATCH(AX90,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ90*IF(ISNA(VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.7040415938181},{"$f":"IF(VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BB90=\"N\",0,SUM(BD90,'Other cost'!$B$16,VLOOKUP(BE90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BC90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI90,'travel frequence'!$A$1:$D$4,MATCH(BH90,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ90*IF(ISNA(VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.72473781415863},{"$f":"IF(VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BL90=\"N\",0,SUM(BN90,'Other cost'!$B$16,VLOOKUP(BO90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BM90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS90,'travel frequence'!$A$1:$D$4,MATCH(BR90,'travel frequence'!$A$1:$D$1,0),FALSE)*BT90*IF(ISNA(VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.6573719852477},{"$f":"IF(VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BV90=\"N\",0,SUM(BX90,'Other cost'!$B$16,VLOOKUP(BY90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BW90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC90,'travel frequence'!$A$1:$D$4,MATCH(CB90,'travel frequence'!$A$1:$D$1,0),FALSE)*CD90*IF(ISNA(VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CF90=\"N\",0,SUM(CH90,'Other cost'!$B$16,VLOOKUP(CI90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CG90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM90,'travel frequence'!$A$1:$D$4,MATCH(CL90,'travel frequence'!$A$1:$D$1,0),FALSE)*CN90*IF(ISNA(VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.3505983921323},{"$f":"IF(VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CP90=\"N\",0,SUM(CR90,'Other cost'!$B$16,VLOOKUP(CS90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CQ90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW90,'travel frequence'!$A$1:$D$4,MATCH(CV90,'travel frequence'!$A$1:$D$1,0),FALSE)*CX90*IF(ISNA(VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.2327839915706},{"$f":"IF(VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CZ90=\"N\",0,SUM(DB90,'Other cost'!$B$16,VLOOKUP(DC90,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(DA90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A90=0,0,IF(A90=1,M90,IF(A90=2,M90+W90,IF(A90=3,M90+W90+AG90,IF(A90=4,M90+W90+AG90+AQ90,IF(A90=5,M90+W90+AG90+AQ90+BA90,IF(A90=6,M90+W90+AG90+AQ90+BA90+BK90,IF(A90=7,M90+W90+AG90+AQ90+BA90+BK90+BU90,IF(A90=8,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90,IF(A90=9,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90,IF(A90=10,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90+CY90))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":13207.809475257647}]
[6,91,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},16,377,2504,49447443,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!I93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K93,'travel frequence'!$A$1:$D$4,MATCH(J93,'travel frequence'!$A$1:$D$1,0),FALSE)*L93*IF(ISNA(VLOOKUP(L93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(N93=\"N\",0,SUM(P93,'Other cost'!$B$16,VLOOKUP(Q93,'Other cost'!$A$9:$B$13,2,FALSE),IF(O93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(O93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(I93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!S93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U93,'travel frequence'!$A$1:$D$4,MATCH(T93,'travel frequence'!$A$1:$D$1,0),FALSE)*V93*IF(ISNA(VLOOKUP(V93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(X93=\"N\",0,SUM(Z93,'Other cost'!$B$16,VLOOKUP(AA93,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(Y93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(S93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!AC93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE93,'travel frequence'!$A$1:$D$4,MATCH(AD93,'travel frequence'!$A$1:$D$1,0),FALSE)*AF93*IF(ISNA(VLOOKUP(AF93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.5224501911625},{"$f":"IF(VLOOKUP(AC93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(AH93=\"N\",0,SUM(AJ93,'Other cost'!$B$16,VLOOKUP(AK93,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(AI93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(AC93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!AM93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO93,'travel frequence'!$A$1:$D$4,MATCH(AN93,'travel frequence'!$A$1:$D$1,0),FALSE)*AP93*IF(ISNA(VLOOKUP(AP93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7014512505310071},{"$f":"IF(VLOOKUP(AM93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(AR93=\"N\",0,SUM(AT93,'Other cost'!$B$16,VLOOKUP(AU93,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(AS93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(AM93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!AW93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY93,'travel frequence'!$A$1:$D$4,MATCH(AX93,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ93*IF(ISNA(VLOOKUP(AZ93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39248.742876029202},{"$f":"IF(VLOOKUP(AW93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(BB93=\"N\",0,SUM(BD93,'Other cost'!$B$16,VLOOKUP(BE93,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(BC93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(AW93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!BG93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI93,'travel frequence'!$A$1:$D$4,MATCH(BH93,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ93*IF(ISNA(VLOOKUP(BJ93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7034398681575382},{"$f":"IF(VLOOKUP(BG93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(BL93=\"N\",0,SUM(BN93,'Other cost'!$B$16,VLOOKUP(BO93,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(BM93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(BG93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!BQ93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS93,'travel frequence'!$A$1:$D$4,MATCH(BR93,'travel frequence'!$A$1:$D$1,0),FALSE)*BT93*IF(ISNA(VLOOKUP(BT93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1991311966333886},{"$f":"IF(VLOOKUP(BQ93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(BV93=\"N\",0,SUM(BX93,'Other cost'!$B$16,VLOOKUP(BY93,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(BW93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(BQ93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!CA93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC93,'travel frequence'!$A$1:$D$4,MATCH(CB93,'travel frequence'!$A$1:$D$1,0),FALSE)*CD93*IF(ISNA(VLOOKUP(CD93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(CF93=\"N\",0,SUM(CH93,'Other cost'!$B$16,VLOOKUP(CI93,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(CG93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(CA93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!CK93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM93,'travel frequence'!$A$1:$D$4,MATCH(CL93,'travel frequence'!$A$1:$D$1,0),FALSE)*CN93*IF(ISNA(VLOOKUP(CN93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751308072429898},{"$f":"IF(VLOOKUP(CK93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(CP93=\"N\",0,SUM(CR93,'Other cost'!$B$16,VLOOKUP(CS93,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(CQ93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(CK93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU93,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR92,IF(ISNA(VLOOKUP(Simulation!CU93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU93,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW93,'travel frequence'!$A$1:$D$4,MATCH(CV93,'travel frequence'!$A$1:$D$1,0),FALSE)*CX93*IF(ISNA(VLOOKUP(CX93,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX93,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3655.4447446261656},{"$f":"IF(VLOOKUP(CU93,'Industry Type P'!$A$1:$S$102,MATCH($C93,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ93=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H93,IF(CZ93=\"N\",0,SUM(DB93,'Other cost'!$B$16,VLOOKUP(DC93,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA93>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE),HLOOKUP(DA93,'Salary in Industry'!$N$1:$AQ$1001,$B93+1,FALSE)),IF(ISNA(VLOOKUP(CU93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU93,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A93=0,0,IF(A93=1,M93,IF(A93=2,M93+W93,IF(A93=3,M93+W93+AG93,IF(A93=4,M93+W93+AG93+AQ93,IF(A93=5,M93+W93+AG93+AQ93+BA93,IF(A93=6,M93+W93+AG93+AQ93+BA93+BK93,IF(A93=7,M93+W93+AG93+AQ93+BA93+BK93+BU93,IF(A93=8,M93+W93+AG93+AQ93+BA93+BK93+BU93+CE93,IF(A93=9,M93+W93+AG93+AQ93+BA93+BK93+BU93+CE93+CO93,IF(A93=10,M93+W93+AG93+AQ93+BA93+BK93+BU93+CE93+CO93+CY93))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":44533.908790028232}]
[6,92,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},22,424,2748,10414078,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K94,'travel frequence'!$A$1:$D$4,MATCH(J94,'travel frequence'!$A$1:$D$1,0),FALSE)*L94*IF(ISNA(VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2006.9166028165816},{"$f":"IF(VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(N94=\"N\",0,SUM(P94,'Other cost'!$B$16,VLOOKUP(Q94,'Other cost'!$A$9:$B$13,2,FALSE),IF(O94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(O94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U94,'travel frequence'!$A$1:$D$4,MATCH(T94,'travel frequence'!$A$1:$D$1,0),FALSE)*V94*IF(ISNA(VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5223886032856644},{"$f":"IF(VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(X94=\"N\",0,SUM(Z94,'Other cost'!$B$16,VLOOKUP(AA94,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(Y94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE94,'travel frequence'!$A$1:$D$4,MATCH(AD94,'travel frequence'!$A$1:$D$1,0),FALSE)*AF94*IF(ISNA(VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.285247269524767},{"$f":"IF(VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AH94=\"N\",0,SUM(AJ94,'Other cost'!$B$16,VLOOKUP(AK94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AI94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO94,'travel frequence'!$A$1:$D$4,MATCH(AN94,'travel frequence'!$A$1:$D$1,0),FALSE)*AP94*IF(ISNA(VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7631632517678},{"$f":"IF(VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AR94=\"N\",0,SUM(AT94,'Other cost'!$B$16,VLOOKUP(AU94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AS94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY94,'travel frequence'!$A$1:$D$4,MATCH(AX94,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ94*IF(ISNA(VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BB94=\"N\",0,SUM(BD94,'Other cost'!$B$16,VLOOKUP(BE94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BC94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI94,'travel frequence'!$A$1:$D$4,MATCH(BH94,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ94*IF(ISNA(VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1489.3629705503386},{"$f":"IF(VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BL94=\"N\",0,SUM(BN94,'Other cost'!$B$16,VLOOKUP(BO94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BM94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS94,'travel frequence'!$A$1:$D$4,MATCH(BR94,'travel frequence'!$A$1:$D$1,0),FALSE)*BT94*IF(ISNA(VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.285247269524767},{"$f":"IF(VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BV94=\"N\",0,SUM(BX94,'Other cost'!$B$16,VLOOKUP(BY94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BW94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC94,'travel frequence'!$A$1:$D$4,MATCH(CB94,'travel frequence'!$A$1:$D$1,0),FALSE)*CD94*IF(ISNA(VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CF94=\"N\",0,SUM(CH94,'Other cost'!$B$16,VLOOKUP(CI94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CG94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM94,'travel frequence'!$A$1:$D$4,MATCH(CL94,'travel frequence'!$A$1:$D$1,0),FALSE)*CN94*IF(ISNA(VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CP94=\"N\",0,SUM(CR94,'Other cost'!$B$16,VLOOKUP(CS94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CQ94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW94,'travel frequence'!$A$1:$D$4,MATCH(CV94,'travel frequence'!$A$1:$D$1,0),FALSE)*CX94*IF(ISNA(VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CZ94=\"N\",0,SUM(DB94,'Other cost'!$B$16,VLOOKUP(DC94,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(DA94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A94=0,0,IF(A94=1,M94,IF(A94=2,M94+W94,IF(A94=3,M94+W94+AG94,IF(A94=4,M94+W94+AG94+AQ94,IF(A94=5,M94+W94+AG94+AQ94+BA94,IF(A94=6,M94+W94+AG94+AQ94+BA94+BK94,IF(A94=7,M94+W94+AG94+AQ94+BA94+BK94+BU94,IF(A94=8,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94,IF(A94=9,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94,IF(A94=10,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94+CY94))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":6979.2017024234065}]
[8,95,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},8,459,8694,14127670,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K97,'travel frequence'!$A$1:$D$4,MATCH(J97,'travel frequence'!$A$1:$D$1,0),FALSE)*L97*IF(ISNA(VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323336910893674},{"$f":"IF(VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(N97=\"N\",0,SUM(P97,'Other cost'!$B$16,VLOOKUP(Q97,'Other cost'!$A$9:$B$13,2,FALSE),IF(O97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(O97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U97,'travel frequence'!$A$1:$D$4,MATCH(T97,'travel frequence'!$A$1:$D$1,0),FALSE)*V97*IF(ISNA(VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4105.267167525114},{"$f":"IF(VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(X97=\"N\",0,SUM(Z97,'Other cost'!$B$16,VLOOKUP(AA97,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(Y97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE97,'travel frequence'!$A$1:$D$4,MATCH(AD97,'travel frequence'!$A$1:$D$1,0),FALSE)*AF97*IF(ISNA(VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AH97=\"N\",0,SUM(AJ97,'Other cost'!$B$16,VLOOKUP(AK97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AI97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO97,'travel frequence'!$A$1:$D$4,MATCH(AN97,'travel frequence'!$A$1:$D$1,0),FALSE)*AP97*IF(ISNA(VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1218.4432953214541},{"$f":"IF(VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AR97=\"N\",0,SUM(AT97,'Other cost'!$B$16,VLOOKUP(AU97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AS97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY97,'travel frequence'!$A$1:$D$4,MATCH(AX97,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ97*IF(ISNA(VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.0574130521109},{"$f":"IF(VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BB97=\"N\",0,SUM(BD97,'Other cost'!$B$16,VLOOKUP(BE97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BC97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI97,'travel frequence'!$A$1:$D$4,MATCH(BH97,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ97*IF(ISNA(VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.5292561850838},{"$f":"IF(VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BL97=\"N\",0,SUM(BN97,'Other cost'!$B$16,VLOOKUP(BO97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BM97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS97,'travel frequence'!$A$1:$D$4,MATCH(BR97,'travel frequence'!$A$1:$D$1,0),FALSE)*BT97*IF(ISNA(VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1381.4945961059329},{"$f":"IF(VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BV97=\"N\",0,SUM(BX97,'Other cost'!$B$16,VLOOKUP(BY97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BW97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC97,'travel frequence'!$A$1:$D$4,MATCH(CB97,'travel frequence'!$A$1:$D$1,0),FALSE)*CD97*IF(ISNA(VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.3832686721544},{"$f":"IF(VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CF97=\"N\",0,SUM(CH97,'Other cost'!$B$16,VLOOKUP(CI97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CG97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM97,'travel frequence'!$A$1:$D$4,MATCH(CL97,'travel frequence'!$A$1:$D$1,0),FALSE)*CN97*IF(ISNA(VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CP97=\"N\",0,SUM(CR97,'Other cost'!$B$16,VLOOKUP(CS97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CQ97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW97,'travel frequence'!$A$1:$D$4,MATCH(CV97,'travel frequence'!$A$1:$D$1,0),FALSE)*CX97*IF(ISNA(VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93865708101008838},{"$f":"IF(VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CZ97=\"N\",0,SUM(DB97,'Other cost'!$B$16,VLOOKUP(DC97,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(DA97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A97=0,0,IF(A97=1,M97,IF(A97=2,M97+W97,IF(A97=3,M97+W97+AG97,IF(A97=4,M97+W97+AG97+AQ97,IF(A97=5,M97+W97+AG97+AQ97+BA97,IF(A97=6,M97+W97+AG97+AQ97+BA97+BK97,IF(A97=7,M97+W97+AG97+AQ97+BA97+BK97+BU97,IF(A97=8,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97,IF(A97=9,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97,IF(A97=10,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97+CY97))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":13646.25243073509}]
[9,98,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},6,335,7772,5810565,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K100,'travel frequence'!$A$1:$D$4,MATCH(J100,'travel frequence'!$A$1:$D$1,0),FALSE)*L100*IF(ISNA(VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(N100=\"N\",0,SUM(P100,'Other cost'!$B$16,VLOOKUP(Q100,'Other cost'!$A$9:$B$13,2,FALSE),IF(O100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(O100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U100,'travel frequence'!$A$1:$D$4,MATCH(T100,'travel frequence'!$A$1:$D$1,0),FALSE)*V100*IF(ISNA(VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3815152406347462},{"$f":"IF(VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(X100=\"N\",0,SUM(Z100,'Other cost'!$B$16,VLOOKUP(AA100,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(Y100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE100,'travel frequence'!$A$1:$D$4,MATCH(AD100,'travel frequence'!$A$1:$D$1,0),FALSE)*AF100*IF(ISNA(VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AH100=\"N\",0,SUM(AJ100,'Other cost'!$B$16,VLOOKUP(AK100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AI100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO100,'travel frequence'!$A$1:$D$4,MATCH(AN100,'travel frequence'!$A$1:$D$1,0),FALSE)*AP100*IF(ISNA(VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":185.79106903088666},{"$f":"IF(VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AR100=\"N\",0,SUM(AT100,'Other cost'!$B$16,VLOOKUP(AU100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AS100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY100,'travel frequence'!$A$1:$D$4,MATCH(AX100,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ100*IF(ISNA(VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BB100=\"N\",0,SUM(BD100,'Other cost'!$B$16,VLOOKUP(BE100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BC100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI100,'travel frequence'!$A$1:$D$4,MATCH(BH100,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ100*IF(ISNA(VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11299.538307857911},{"$f":"IF(VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BL100=\"N\",0,SUM(BN100,'Other cost'!$B$16,VLOOKUP(BO100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BM100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS100,'travel frequence'!$A$1:$D$4,MATCH(BR100,'travel frequence'!$A$1:$D$1,0),FALSE)*BT100*IF(ISNA(VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4092.2919011542294},{"$f":"IF(VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BV100=\"N\",0,SUM(BX100,'Other cost'!$B$16,VLOOKUP(BY100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BW100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC100,'travel frequence'!$A$1:$D$4,MATCH(CB100,'travel frequence'!$A$1:$D$1,0),FALSE)*CD100*IF(ISNA(VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3625095371412446},{"$f":"IF(VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CF100=\"N\",0,SUM(CH100,'Other cost'!$B$16,VLOOKUP(CI100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CG100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM100,'travel frequence'!$A$1:$D$4,MATCH(CL100,'travel frequence'!$A$1:$D$1,0),FALSE)*CN100*IF(ISNA(VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CP100=\"N\",0,SUM(CR100,'Other cost'!$B$16,VLOOKUP(CS100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CQ100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW100,'travel frequence'!$A$1:$D$4,MATCH(CV100,'travel frequence'!$A$1:$D$1,0),FALSE)*CX100*IF(ISNA(VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.011030684919545},{"$f":"IF(VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CZ100=\"N\",0,SUM(DB100,'Other cost'!$B$16,VLOOKUP(DC100,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(DA100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A100=0,0,IF(A100=1,M100,IF(A100=2,M100+W100,IF(A100=3,M100+W100+AG100,IF(A100=4,M100+W100+AG100+AQ100,IF(A100=5,M100+W100+AG100+AQ100+BA100,IF(A100=6,M100+W100+AG100+AQ100+BA100+BK100,IF(A100=7,M100+W100+AG100+AQ100+BA100+BK100+BU100,IF(A100=8,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100,IF(A100=9,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100,IF(A100=10,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100+CY100))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":16809.071192139327}]
[0,102,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},15,489,16708,49324580,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K104,'travel frequence'!$A$1:$D$4,MATCH(J104,'travel frequence'!$A$1:$D$1,0),FALSE)*L104*IF(ISNA(VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3106.2392917347402},{"$f":"IF(VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(N104=\"N\",0,SUM(P104,'Other cost'!$B$16,VLOOKUP(Q104,'Other cost'!$A$9:$B$13,2,FALSE),IF(O104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(O104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U104,'travel frequence'!$A$1:$D$4,MATCH(T104,'travel frequence'!$A$1:$D$1,0),FALSE)*V104*IF(ISNA(VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(X104=\"N\",0,SUM(Z104,'Other cost'!$B$16,VLOOKUP(AA104,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(Y104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE104,'travel frequence'!$A$1:$D$4,MATCH(AD104,'travel frequence'!$A$1:$D$1,0),FALSE)*AF104*IF(ISNA(VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3515.8367582278106},{"$f":"IF(VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AH104=\"N\",0,SUM(AJ104,'Other cost'!$B$16,VLOOKUP(AK104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AI104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO104,'travel frequence'!$A$1:$D$4,MATCH(AN104,'travel frequence'!$A$1:$D$1,0),FALSE)*AP104*IF(ISNA(VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1993477502667305},{"$f":"IF(VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AR104=\"N\",0,SUM(AT104,'Other cost'!$B$16,VLOOKUP(AU104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AS104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY104,'travel frequence'!$A$1:$D$4,MATCH(AX104,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ104*IF(ISNA(VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89603056492348265},{"$f":"IF(VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BB104=\"N\",0,SUM(BD104,'Other cost'!$B$16,VLOOKUP(BE104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BC104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI104,'travel frequence'!$A$1:$D$4,MATCH(BH104,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ104*IF(ISNA(VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":633.25627360946828},{"$f":"IF(VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BL104=\"N\",0,SUM(BN104,'Other cost'!$B$16,VLOOKUP(BO104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BM104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS104,'travel frequence'!$A$1:$D$4,MATCH(BR104,'travel frequence'!$A$1:$D$1,0),FALSE)*BT104*IF(ISNA(VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BV104=\"N\",0,SUM(BX104,'Other cost'!$B$16,VLOOKUP(BY104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BW104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC104,'travel frequence'!$A$1:$D$4,MATCH(CB104,'travel frequence'!$A$1:$D$1,0),FALSE)*CD104*IF(ISNA(VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.854930531129},{"$f":"IF(VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CF104=\"N\",0,SUM(CH104,'Other cost'!$B$16,VLOOKUP(CI104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CG104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM104,'travel frequence'!$A$1:$D$4,MATCH(CL104,'travel frequence'!$A$1:$D$1,0),FALSE)*CN104*IF(ISNA(VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.142169308572029},{"$f":"IF(VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CP104=\"N\",0,SUM(CR104,'Other cost'!$B$16,VLOOKUP(CS104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CQ104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW104,'travel frequence'!$A$1:$D$4,MATCH(CV104,'travel frequence'!$A$1:$D$1,0),FALSE)*CX104*IF(ISNA(VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.86955005334607},{"$f":"IF(VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CZ104=\"N\",0,SUM(DB104,'Other cost'!$B$16,VLOOKUP(DC104,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(DA104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A104=0,0,IF(A104=1,M104,IF(A104=2,M104+W104,IF(A104=3,M104+W104+AG104,IF(A104=4,M104+W104+AG104+AQ104,IF(A104=5,M104+W104+AG104+AQ104+BA104,IF(A104=6,M104+W104+AG104+AQ104+BA104+BK104,IF(A104=7,M104+W104+AG104+AQ104+BA104+BK104+BU104,IF(A104=8,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104,IF(A104=9,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104,IF(A104=10,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104+CY104))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[10,105,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},48,148,8199,20759724,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K107,'travel frequence'!$A$1:$D$4,MATCH(J107,'travel frequence'!$A$1:$D$1,0),FALSE)*L107*IF(ISNA(VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.8172857061782},{"$f":"IF(VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(N107=\"N\",0,SUM(P107,'Other cost'!$B$16,VLOOKUP(Q107,'Other cost'!$A$9:$B$13,2,FALSE),IF(O107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(O107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U107,'travel frequence'!$A$1:$D$4,MATCH(T107,'travel frequence'!$A$1:$D$1,0),FALSE)*V107*IF(ISNA(VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7968148213981685},{"$f":"IF(VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(X107=\"N\",0,SUM(Z107,'Other cost'!$B$16,VLOOKUP(AA107,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(Y107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE107,'travel frequence'!$A$1:$D$4,MATCH(AD107,'travel frequence'!$A$1:$D$1,0),FALSE)*AF107*IF(ISNA(VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3491.8540897389898},{"$f":"IF(VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AH107=\"N\",0,SUM(AJ107,'Other cost'!$B$16,VLOOKUP(AK107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AI107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO107,'travel frequence'!$A$1:$D$4,MATCH(AN107,'travel frequence'!$A$1:$D$1,0),FALSE)*AP107*IF(ISNA(VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7650896262959144},{"$f":"IF(VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AR107=\"N\",0,SUM(AT107,'Other cost'!$B$16,VLOOKUP(AU107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AS107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY107,'travel frequence'!$A$1:$D$4,MATCH(AX107,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ107*IF(ISNA(VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":246.58172102921571},{"$f":"IF(VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BB107=\"N\",0,SUM(BD107,'Other cost'!$B$16,VLOOKUP(BE107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BC107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI107,'travel frequence'!$A$1:$D$4,MATCH(BH107,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ107*IF(ISNA(VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BL107=\"N\",0,SUM(BN107,'Other cost'!$B$16,VLOOKUP(BO107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BM107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS107,'travel frequence'!$A$1:$D$4,MATCH(BR107,'travel frequence'!$A$1:$D$1,0),FALSE)*BT107*IF(ISNA(VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718031597005455},{"$f":"IF(VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BV107=\"N\",0,SUM(BX107,'Other cost'!$B$16,VLOOKUP(BY107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BW107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC107,'travel frequence'!$A$1:$D$4,MATCH(CB107,'travel frequence'!$A$1:$D$1,0),FALSE)*CD107*IF(ISNA(VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.1180501610434},{"$f":"IF(VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CF107=\"N\",0,SUM(CH107,'Other cost'!$B$16,VLOOKUP(CI107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CG107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM107,'travel frequence'!$A$1:$D$4,MATCH(CL107,'travel frequence'!$A$1:$D$1,0),FALSE)*CN107*IF(ISNA(VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6895469736336164},{"$f":"IF(VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CP107=\"N\",0,SUM(CR107,'Other cost'!$B$16,VLOOKUP(CS107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CQ107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW107,'travel frequence'!$A$1:$D$4,MATCH(CV107,'travel frequence'!$A$1:$D$1,0),FALSE)*CX107*IF(ISNA(VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.320717305770337},{"$f":"IF(VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CZ107=\"N\",0,SUM(DB107,'Other cost'!$B$16,VLOOKUP(DC107,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(DA107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A107=0,0,IF(A107=1,M107,IF(A107=2,M107+W107,IF(A107=3,M107+W107+AG107,IF(A107=4,M107+W107+AG107+AQ107,IF(A107=5,M107+W107+AG107+AQ107+BA107,IF(A107=6,M107+W107+AG107+AQ107+BA107+BK107,IF(A107=7,M107+W107+AG107+AQ107+BA107+BK107+BU107,IF(A107=8,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107,IF(A107=9,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107,IF(A107=10,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107+CY107))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":9440.426627474315}]
[3,108,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},15,56,9019,42140710,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K110,'travel frequence'!$A$1:$D$4,MATCH(J110,'travel frequence'!$A$1:$D$1,0),FALSE)*L110*IF(ISNA(VLOOKUP(L110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39637.463603644414},{"$f":"IF(VLOOKUP(I110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(N110=\"N\",0,SUM(P110,'Other cost'!$B$16,VLOOKUP(Q110,'Other cost'!$A$9:$B$13,2,FALSE),IF(O110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(O110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U110,'travel frequence'!$A$1:$D$4,MATCH(T110,'travel frequence'!$A$1:$D$1,0),FALSE)*V110*IF(ISNA(VLOOKUP(V110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(X110=\"N\",0,SUM(Z110,'Other cost'!$B$16,VLOOKUP(AA110,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(Y110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE110,'travel frequence'!$A$1:$D$4,MATCH(AD110,'travel frequence'!$A$1:$D$1,0),FALSE)*AF110*IF(ISNA(VLOOKUP(AF110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5261.4115478368631},{"$f":"IF(VLOOKUP(AC110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(AH110=\"N\",0,SUM(AJ110,'Other cost'!$B$16,VLOOKUP(AK110,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(AI110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO110,'travel frequence'!$A$1:$D$4,MATCH(AN110,'travel frequence'!$A$1:$D$1,0),FALSE)*AP110*IF(ISNA(VLOOKUP(AP110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3612.5309201495506},{"$f":"IF(VLOOKUP(AM110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(AR110=\"N\",0,SUM(AT110,'Other cost'!$B$16,VLOOKUP(AU110,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(AS110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY110,'travel frequence'!$A$1:$D$4,MATCH(AX110,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ110*IF(ISNA(VLOOKUP(AZ110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":162.75844380889205},{"$f":"IF(VLOOKUP(AW110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BB110=\"N\",0,SUM(BD110,'Other cost'!$B$16,VLOOKUP(BE110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BC110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI110,'travel frequence'!$A$1:$D$4,MATCH(BH110,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ110*IF(ISNA(VLOOKUP(BJ110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BL110=\"N\",0,SUM(BN110,'Other cost'!$B$16,VLOOKUP(BO110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BM110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS110,'travel frequence'!$A$1:$D$4,MATCH(BR110,'travel frequence'!$A$1:$D$1,0),FALSE)*BT110*IF(ISNA(VLOOKUP(BT110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":285.68484317509206},{"$f":"IF(VLOOKUP(BQ110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(BV110=\"N\",0,SUM(BX110,'Other cost'!$B$16,VLOOKUP(BY110,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(BW110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC110,'travel frequence'!$A$1:$D$4,MATCH(CB110,'travel frequence'!$A$1:$D$1,0),FALSE)*CD110*IF(ISNA(VLOOKUP(CD110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4101.5094566091902},{"$f":"IF(VLOOKUP(CA110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CF110=\"N\",0,SUM(CH110,'Other cost'!$B$16,VLOOKUP(CI110,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(CG110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM110,'travel frequence'!$A$1:$D$4,MATCH(CL110,'travel frequence'!$A$1:$D$1,0),FALSE)*CN110*IF(ISNA(VLOOKUP(CN110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3899.891334252356},{"$f":"IF(VLOOKUP(CK110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CP110=\"N\",0,SUM(CR110,'Other cost'!$B$16,VLOOKUP(CS110,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(CQ110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU110,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR109,IF(ISNA(VLOOKUP(Simulation!CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU110,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW110,'travel frequence'!$A$1:$D$4,MATCH(CV110,'travel frequence'!$A$1:$D$1,0),FALSE)*CX110*IF(ISNA(VLOOKUP(CX110,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX110,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":190.8894179397206},{"$f":"IF(VLOOKUP(CU110,'Industry Type P'!$A$1:$S$102,MATCH($C110,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ110=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H110,IF(CZ110=\"N\",0,SUM(DB110,'Other cost'!$B$16,VLOOKUP(DC110,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA110>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE),HLOOKUP(DA110,'Salary in Industry'!$N$1:$AQ$1001,$B110+1,FALSE)),IF(ISNA(VLOOKUP(CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU110,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A110=0,0,IF(A110=1,M110,IF(A110=2,M110+W110,IF(A110=3,M110+W110+AG110,IF(A110=4,M110+W110+AG110+AQ110,IF(A110=5,M110+W110+AG110+AQ110+BA110,IF(A110=6,M110+W110+AG110+AQ110+BA110+BK110,IF(A110=7,M110+W110+AG110+AQ110+BA110+BK110+BU110,IF(A110=8,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110,IF(A110=9,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110+CO110,IF(A110=10,M110+W110+AG110+AQ110+BA110+BK110+BU110+CE110+CO110+CY110))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":48396.223521306631}]
[8,112,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},17,420,4373,18664306,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K114,'travel frequence'!$A$1:$D$4,MATCH(J114,'travel frequence'!$A$1:$D$1,0),FALSE)*L114*IF(ISNA(VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(N114=\"N\",0,SUM(P114,'Other cost'!$B$16,VLOOKUP(Q114,'Other cost'!$A$9:$B$13,2,FALSE),IF(O114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(O114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U114,'travel frequence'!$A$1:$D$4,MATCH(T114,'travel frequence'!$A$1:$D$1,0),FALSE)*V114*IF(ISNA(VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":131.36504968842527},{"$f":"IF(VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(X114=\"N\",0,SUM(Z114,'Other cost'!$B$16,VLOOKUP(AA114,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(Y114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE114,'travel frequence'!$A$1:$D$4,MATCH(AD114,'travel frequence'!$A$1:$D$1,0),FALSE)*AF114*IF(ISNA(VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4132075457593496},{"$f":"IF(VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AH114=\"N\",0,SUM(AJ114,'Other cost'!$B$16,VLOOKUP(AK114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AI114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AM114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO114,'travel frequence'!$A$1:$D$4,MATCH(AN114,'travel frequence'!$A$1:$D$1,0),FALSE)*AP114*IF(ISNA(VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.629705650199455},{"$f":"IF(VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AR114=\"N\",0,SUM(AT114,'Other cost'!$B$16,VLOOKUP(AU114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AS114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY114,'travel frequence'!$A$1:$D$4,MATCH(AX114,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ114*IF(ISNA(VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661277867011748},{"$f":"IF(VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BB114=\"N\",0,SUM(BD114,'Other cost'!$B$16,VLOOKUP(BE114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BC114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI114,'travel frequence'!$A$1:$D$4,MATCH(BH114,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ114*IF(ISNA(VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":381.03362555939742},{"$f":"IF(VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BL114=\"N\",0,SUM(BN114,'Other cost'!$B$16,VLOOKUP(BO114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BM114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS114,'travel frequence'!$A$1:$D$4,MATCH(BR114,'travel frequence'!$A$1:$D$1,0),FALSE)*BT114*IF(ISNA(VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7650471666025194},{"$f":"IF(VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BV114=\"N\",0,SUM(BX114,'Other cost'!$B$16,VLOOKUP(BY114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BW114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC114,'travel frequence'!$A$1:$D$4,MATCH(CB114,'travel frequence'!$A$1:$D$1,0),FALSE)*CD114*IF(ISNA(VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2363.827779031209},{"$f":"IF(VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CF114=\"N\",0,SUM(CH114,'Other cost'!$B$16,VLOOKUP(CI114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CG114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM114,'travel frequence'!$A$1:$D$4,MATCH(CL114,'travel frequence'!$A$1:$D$1,0),FALSE)*CN114*IF(ISNA(VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.51314472534541122},{"$f":"IF(VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CP114=\"N\",0,SUM(CR114,'Other cost'!$B$16,VLOOKUP(CS114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CQ114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW114,'travel frequence'!$A$1:$D$4,MATCH(CV114,'travel frequence'!$A$1:$D$1,0),FALSE)*CX114*IF(ISNA(VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CZ114=\"N\",0,SUM(DB114,'Other cost'!$B$16,VLOOKUP(DC114,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(DA114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A114=0,0,IF(A114=1,M114,IF(A114=2,M114+W114,IF(A114=3,M114+W114+AG114,IF(A114=4,M114+W114+AG114+AQ114,IF(A114=5,M114+W114+AG114+AQ114+BA114,IF(A114=6,M114+W114+AG114+AQ114+BA114+BK114,IF(A114=7,M114+W114+AG114+AQ114+BA114+BK114+BU114,IF(A114=8,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114,IF(A114=9,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114,IF(A114=10,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114+CY114))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3140.4444544565836}]
[0,115,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},35,362,14347,20878451,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K117,'travel frequence'!$A$1:$D$4,MATCH(J117,'travel frequence'!$A$1:$D$1,0),FALSE)*L117*IF(ISNA(VLOOKUP(L117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8421427887080979},{"$f":"IF(VLOOKUP(I117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(N117=\"N\",0,SUM(P117,'Other cost'!$B$16,VLOOKUP(Q117,'Other cost'!$A$9:$B$13,2,FALSE),IF(O117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(O117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U117,'travel frequence'!$A$1:$D$4,MATCH(T117,'travel frequence'!$A$1:$D$1,0),FALSE)*V117*IF(ISNA(VLOOKUP(V117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(X117=\"N\",0,SUM(Z117,'Other cost'!$B$16,VLOOKUP(AA117,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(Y117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE117,'travel frequence'!$A$1:$D$4,MATCH(AD117,'travel frequence'!$A$1:$D$1,0),FALSE)*AF117*IF(ISNA(VLOOKUP(AF117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(AH117=\"N\",0,SUM(AJ117,'Other cost'!$B$16,VLOOKUP(AK117,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(AI117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO117,'travel frequence'!$A$1:$D$4,MATCH(AN117,'travel frequence'!$A$1:$D$1,0),FALSE)*AP117*IF(ISNA(VLOOKUP(AP117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(AR117=\"N\",0,SUM(AT117,'Other cost'!$B$16,VLOOKUP(AU117,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(AS117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY117,'travel frequence'!$A$1:$D$4,MATCH(AX117,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ117*IF(ISNA(VLOOKUP(AZ117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.5859812502558},{"$f":"IF(VLOOKUP(AW117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BB117=\"N\",0,SUM(BD117,'Other cost'!$B$16,VLOOKUP(BE117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BC117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI117,'travel frequence'!$A$1:$D$4,MATCH(BH117,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ117*IF(ISNA(VLOOKUP(BJ117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BL117=\"N\",0,SUM(BN117,'Other cost'!$B$16,VLOOKUP(BO117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BM117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS117,'travel frequence'!$A$1:$D$4,MATCH(BR117,'travel frequence'!$A$1:$D$1,0),FALSE)*BT117*IF(ISNA(VLOOKUP(BT117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(BV117=\"N\",0,SUM(BX117,'Other cost'!$B$16,VLOOKUP(BY117,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(BW117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC117,'travel frequence'!$A$1:$D$4,MATCH(CB117,'travel frequence'!$A$1:$D$1,0),FALSE)*CD117*IF(ISNA(VLOOKUP(CD117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.1862002932198},{"$f":"IF(VLOOKUP(CA117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CF117=\"N\",0,SUM(CH117,'Other cost'!$B$16,VLOOKUP(CI117,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(CG117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM117,'travel frequence'!$A$1:$D$4,MATCH(CL117,'travel frequence'!$A$1:$D$1,0),FALSE)*CN117*IF(ISNA(VLOOKUP(CN117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.77575315064717654},{"$f":"IF(VLOOKUP(CK117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CP117=\"N\",0,SUM(CR117,'Other cost'!$B$16,VLOOKUP(CS117,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(CQ117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU117,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR116,IF(ISNA(VLOOKUP(Simulation!CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU117,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW117,'travel frequence'!$A$1:$D$4,MATCH(CV117,'travel frequence'!$A$1:$D$1,0),FALSE)*CX117*IF(ISNA(VLOOKUP(CX117,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX117,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1679591119799113},{"$f":"IF(VLOOKUP(CU117,'Industry Type P'!$A$1:$S$102,MATCH($C117,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ117=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H117,IF(CZ117=\"N\",0,SUM(DB117,'Other cost'!$B$16,VLOOKUP(DC117,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA117>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE),HLOOKUP(DA117,'Salary in Industry'!$N$1:$AQ$1001,$B117+1,FALSE)),IF(ISNA(VLOOKUP(CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU117,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A117=0,0,IF(A117=1,M117,IF(A117=2,M117+W117,IF(A117=3,M117+W117+AG117,IF(A117=4,M117+W117+AG117+AQ117,IF(A117=5,M117+W117+AG117+AQ117+BA117,IF(A117=6,M117+W117+AG117+AQ117+BA117+BK117,IF(A117=7,M117+W117+AG117+AQ117+BA117+BK117+BU117,IF(A117=8,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117,IF(A117=9,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117+CO117,IF(A117=10,M117+W117+AG117+AQ117+BA117+BK117+BU117+CE117+CO117+CY117))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":0}]
[6,116,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},37,151,10303,42510093,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K118,'travel frequence'!$A$1:$D$4,MATCH(J118,'travel frequence'!$A$1:$D$1,0),FALSE)*L118*IF(ISNA(VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1173.0120883566769},{"$f":"IF(VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(N118=\"N\",0,SUM(P118,'Other cost'!$B$16,VLOOKUP(Q118,'Other cost'!$A$9:$B$13,2,FALSE),IF(O118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(O118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U118,'travel frequence'!$A$1:$D$4,MATCH(T118,'travel frequence'!$A$1:$D$1,0),FALSE)*V118*IF(ISNA(VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(X118=\"N\",0,SUM(Z118,'Other cost'!$B$16,VLOOKUP(AA118,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(Y118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE118,'travel frequence'!$A$1:$D$4,MATCH(AD118,'travel frequence'!$A$1:$D$1,0),FALSE)*AF118*IF(ISNA(VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AH118=\"N\",0,SUM(AJ118,'Other cost'!$B$16,VLOOKUP(AK118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AI118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO118,'travel frequence'!$A$1:$D$4,MATCH(AN118,'travel frequence'!$A$1:$D$1,0),FALSE)*AP118*IF(ISNA(VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5167338242037598},{"$f":"IF(VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AR118=\"N\",0,SUM(AT118,'Other cost'!$B$16,VLOOKUP(AU118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AS118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY118,'travel frequence'!$A$1:$D$4,MATCH(AX118,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ118*IF(ISNA(VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BB118=\"N\",0,SUM(BD118,'Other cost'!$B$16,VLOOKUP(BE118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BC118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI118,'travel frequence'!$A$1:$D$4,MATCH(BH118,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ118*IF(ISNA(VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7812988281145685},{"$f":"IF(VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BL118=\"N\",0,SUM(BN118,'Other cost'!$B$16,VLOOKUP(BO118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BM118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS118,'travel frequence'!$A$1:$D$4,MATCH(BR118,'travel frequence'!$A$1:$D$1,0),FALSE)*BT118*IF(ISNA(VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":387.09398915770345},{"$f":"IF(VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BV118=\"N\",0,SUM(BX118,'Other cost'!$B$16,VLOOKUP(BY118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BW118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CA118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC118,'travel frequence'!$A$1:$D$4,MATCH(CB118,'travel frequence'!$A$1:$D$1,0),FALSE)*CD118*IF(ISNA(VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":236.5574378185965},{"$f":"IF(VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CF118=\"N\",0,SUM(CH118,'Other cost'!$B$16,VLOOKUP(CI118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CG118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM118,'travel frequence'!$A$1:$D$4,MATCH(CL118,'travel frequence'!$A$1:$D$1,0),FALSE)*CN118*IF(ISNA(VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.93302375597142},{"$f":"IF(VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CP118=\"N\",0,SUM(CR118,'Other cost'!$B$16,VLOOKUP(CS118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CQ118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW118,'travel frequence'!$A$1:$D$4,MATCH(CV118,'travel frequence'!$A$1:$D$1,0),FALSE)*CX118*IF(ISNA(VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7044944651864533},{"$f":"IF(VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CZ118=\"N\",0,SUM(DB118,'Other cost'!$B$16,VLOOKUP(DC118,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(DA118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A118=0,0,IF(A118=1,M118,IF(A118=2,M118+W118,IF(A118=3,M118+W118+AG118,IF(A118=4,M118+W118+AG118+AQ118,IF(A118=5,M118+W118+AG118+AQ118+BA118,IF(A118=6,M118+W118+AG118+AQ118+BA118+BK118,IF(A118=7,M118+W118+AG118+AQ118+BA118+BK118+BU118,IF(A118=8,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118,IF(A118=9,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118,IF(A118=10,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118+CY118))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":1280.8722275325185}]
[3,119,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},1,347,19828,8591027,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K121,'travel frequence'!$A$1:$D$4,MATCH(J121,'travel frequence'!$A$1:$D$1,0),FALSE)*L121*IF(ISNA(VLOOKUP(L121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9268094297185936},{"$f":"IF(VLOOKUP(I121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(N121=\"N\",0,SUM(P121,'Other cost'!$B$16,VLOOKUP(Q121,'Other cost'!$A$9:$B$13,2,FALSE),IF(O121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(O121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U121,'travel frequence'!$A$1:$D$4,MATCH(T121,'travel frequence'!$A$1:$D$1,0),FALSE)*V121*IF(ISNA(VLOOKUP(V121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4409462683748915},{"$f":"IF(VLOOKUP(S121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(X121=\"N\",0,SUM(Z121,'Other cost'!$B$16,VLOOKUP(AA121,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(Y121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE121,'travel frequence'!$A$1:$D$4,MATCH(AD121,'travel frequence'!$A$1:$D$1,0),FALSE)*AF121*IF(ISNA(VLOOKUP(AF121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6480178647567643},{"$f":"IF(VLOOKUP(AC121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(AH121=\"N\",0,SUM(AJ121,'Other cost'!$B$16,VLOOKUP(AK121,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(AI121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO121,'travel frequence'!$A$1:$D$4,MATCH(AN121,'travel frequence'!$A$1:$D$1,0),FALSE)*AP121*IF(ISNA(VLOOKUP(AP121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(AR121=\"N\",0,SUM(AT121,'Other cost'!$B$16,VLOOKUP(AU121,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(AS121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY121,'travel frequence'!$A$1:$D$4,MATCH(AX121,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ121*IF(ISNA(VLOOKUP(AZ121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39012.252852192461},{"$f":"IF(VLOOKUP(AW121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BB121=\"N\",0,SUM(BD121,'Other cost'!$B$16,VLOOKUP(BE121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BC121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI121,'travel frequence'!$A$1:$D$4,MATCH(BH121,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ121*IF(ISNA(VLOOKUP(BJ121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BL121=\"N\",0,SUM(BN121,'Other cost'!$B$16,VLOOKUP(BO121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BM121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS121,'travel frequence'!$A$1:$D$4,MATCH(BR121,'travel frequence'!$A$1:$D$1,0),FALSE)*BT121*IF(ISNA(VLOOKUP(BT121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BV121=\"N\",0,SUM(BX121,'Other cost'!$B$16,VLOOKUP(BY121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BW121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC121,'travel frequence'!$A$1:$D$4,MATCH(CB121,'travel frequence'!$A$1:$D$1,0),FALSE)*CD121*IF(ISNA(VLOOKUP(CD121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.4324358202293},{"$f":"IF(VLOOKUP(CA121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CF121=\"N\",0,SUM(CH121,'Other cost'!$B$16,VLOOKUP(CI121,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(CG121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM121,'travel frequence'!$A$1:$D$4,MATCH(CL121,'travel frequence'!$A$1:$D$1,0),FALSE)*CN121*IF(ISNA(VLOOKUP(CN121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1994684954100867},{"$f":"IF(VLOOKUP(CK121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CP121=\"N\",0,SUM(CR121,'Other cost'!$B$16,VLOOKUP(CS121,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(CQ121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW121,'travel frequence'!$A$1:$D$4,MATCH(CV121,'travel frequence'!$A$1:$D$1,0),FALSE)*CX121*IF(ISNA(VLOOKUP(CX121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8619839114582741},{"$f":"IF(VLOOKUP(CU121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CZ121=\"N\",0,SUM(DB121,'Other cost'!$B$16,VLOOKUP(DC121,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(DA121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A121=0,0,IF(A121=1,M121,IF(A121=2,M121+W121,IF(A121=3,M121+W121+AG121,IF(A121=4,M121+W121+AG121+AQ121,IF(A121=5,M121+W121+AG121+AQ121+BA121,IF(A121=6,M121+W121+AG121+AQ121+BA121+BK121,IF(A121=7,M121+W121+AG121+AQ121+BA121+BK121+BU121,IF(A121=8,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121,IF(A121=9,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121+CO121,IF(A121=10,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121+CO121+CY121))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":15.107516789300734}]
[6,122,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},3,139,3615,42162979,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!I124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K124,'travel frequence'!$A$1:$D$4,MATCH(J124,'travel frequence'!$A$1:$D$1,0),FALSE)*L124*IF(ISNA(VLOOKUP(L124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37624.445897004749},{"$f":"IF(VLOOKUP(I124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(N124=\"N\",0,SUM(P124,'Other cost'!$B$16,VLOOKUP(Q124,'Other cost'!$A$9:$B$13,2,FALSE),IF(O124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(O124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(I124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!S124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U124,'travel frequence'!$A$1:$D$4,MATCH(T124,'travel frequence'!$A$1:$D$1,0),FALSE)*V124*IF(ISNA(VLOOKUP(V124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":269.11989537044383},{"$f":"IF(VLOOKUP(S124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(X124=\"N\",0,SUM(Z124,'Other cost'!$B$16,VLOOKUP(AA124,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(Y124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(S124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!AC124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE124,'travel frequence'!$A$1:$D$4,MATCH(AD124,'travel frequence'!$A$1:$D$1,0),FALSE)*AF124*IF(ISNA(VLOOKUP(AF124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1847.2887962661616},{"$f":"IF(VLOOKUP(AC124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(AH124=\"N\",0,SUM(AJ124,'Other cost'!$B$16,VLOOKUP(AK124,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(AI124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(AC124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!AM124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO124,'travel frequence'!$A$1:$D$4,MATCH(AN124,'travel frequence'!$A$1:$D$1,0),FALSE)*AP124*IF(ISNA(VLOOKUP(AP124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5418663887984847},{"$f":"IF(VLOOKUP(AM124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(AR124=\"N\",0,SUM(AT124,'Other cost'!$B$16,VLOOKUP(AU124,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(AS124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(AM124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!AW124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY124,'travel frequence'!$A$1:$D$4,MATCH(AX124,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ124*IF(ISNA(VLOOKUP(AZ124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.8423672094491},{"$f":"IF(VLOOKUP(AW124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(BB124=\"N\",0,SUM(BD124,'Other cost'!$B$16,VLOOKUP(BE124,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(BC124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(AW124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!BG124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI124,'travel frequence'!$A$1:$D$4,MATCH(BH124,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ124*IF(ISNA(VLOOKUP(BJ124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3305110962942921},{"$f":"IF(VLOOKUP(BG124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(BL124=\"N\",0,SUM(BN124,'Other cost'!$B$16,VLOOKUP(BO124,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(BM124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(BG124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!BQ124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS124,'travel frequence'!$A$1:$D$4,MATCH(BR124,'travel frequence'!$A$1:$D$1,0),FALSE)*BT124*IF(ISNA(VLOOKUP(BT124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.83066577765749},{"$f":"IF(VLOOKUP(BQ124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(BV124=\"N\",0,SUM(BX124,'Other cost'!$B$16,VLOOKUP(BY124,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(BW124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(BQ124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!CA124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC124,'travel frequence'!$A$1:$D$4,MATCH(CB124,'travel frequence'!$A$1:$D$1,0),FALSE)*CD124*IF(ISNA(VLOOKUP(CD124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0944317417983691},{"$f":"IF(VLOOKUP(CA124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(CF124=\"N\",0,SUM(CH124,'Other cost'!$B$16,VLOOKUP(CI124,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(CG124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(CA124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!CK124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM124,'travel frequence'!$A$1:$D$4,MATCH(CL124,'travel frequence'!$A$1:$D$1,0),FALSE)*CN124*IF(ISNA(VLOOKUP(CN124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(CP124=\"N\",0,SUM(CR124,'Other cost'!$B$16,VLOOKUP(CS124,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(CQ124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(CK124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU124,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR123,IF(ISNA(VLOOKUP(Simulation!CU124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU124,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW124,'travel frequence'!$A$1:$D$4,MATCH(CV124,'travel frequence'!$A$1:$D$1,0),FALSE)*CX124*IF(ISNA(VLOOKUP(CX124,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX124,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1531573415450946},{"$f":"IF(VLOOKUP(CU124,'Industry Type P'!$A$1:$S$102,MATCH($C124,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ124=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H124,IF(CZ124=\"N\",0,SUM(DB124,'Other cost'!$B$16,VLOOKUP(DC124,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA124>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE),HLOOKUP(DA124,'Salary in Industry'!$N$1:$AQ$1001,$B124+1,FALSE)),IF(ISNA(VLOOKUP(CU124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU124,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A124=0,0,IF(A124=1,M124,IF(A124=2,M124+W124,IF(A124=3,M124+W124+AG124,IF(A124=4,M124+W124+AG124+AQ124,IF(A124=5,M124+W124+AG124+AQ124+BA124,IF(A124=6,M124+W124+AG124+AQ124+BA124+BK124,IF(A124=7,M124+W124+AG124+AQ124+BA124+BK124+BU124,IF(A124=8,M124+W124+AG124+AQ124+BA124+BK124+BU124+CE124,IF(A124=9,M124+W124+AG124+AQ124+BA124+BK124+BU124+CE124+CO124,IF(A124=10,M124+W124+AG124+AQ124+BA124+BK124+BU124+CE124+CO124+CY124))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":44535.955835571498}]
[7,123,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},44,239,1969,31922638,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K125,'travel frequence'!$A$1:$D$4,MATCH(J125,'travel frequence'!$A$1:$D$1,0),FALSE)*L125*IF(ISNA(VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41463.030776870699},{"$f":"IF(VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(N125=\"N\",0,SUM(P125,'Other cost'!$B$16,VLOOKUP(Q125,'Other cost'!$A$9:$B$13,2,FALSE),IF(O125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(O125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U125,'travel frequence'!$A$1:$D$4,MATCH(T125,'travel frequence'!$A$1:$D$1,0),FALSE)*V125*IF(ISNA(VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(X125=\"N\",0,SUM(Z125,'Other cost'!$B$16,VLOOKUP(AA125,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(Y125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE125,'travel frequence'!$A$1:$D$4,MATCH(AD125,'travel frequence'!$A$1:$D$1,0),FALSE)*AF125*IF(ISNA(VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81448857659808238},{"$f":"IF(VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AH125=\"N\",0,SUM(AJ125,'Other cost'!$B$16,VLOOKUP(AK125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AI125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO125,'travel frequence'!$A$1:$D$4,MATCH(AN125,'travel frequence'!$A$1:$D$1,0),FALSE)*AP125*IF(ISNA(VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AR125=\"N\",0,SUM(AT125,'Other cost'!$B$16,VLOOKUP(AU125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AS125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY125,'travel frequence'!$A$1:$D$4,MATCH(AX125,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ125*IF(ISNA(VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1737.5756300759092},{"$f":"IF(VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BB125=\"N\",0,SUM(BD125,'Other cost'!$B$16,VLOOKUP(BE125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BC125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI125,'travel frequence'!$A$1:$D$4,MATCH(BH125,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ125*IF(ISNA(VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16739.202350066276},{"$f":"IF(VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BL125=\"N\",0,SUM(BN125,'Other cost'!$B$16,VLOOKUP(BO125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BM125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS125,'travel frequence'!$A$1:$D$4,MATCH(BR125,'travel frequence'!$A$1:$D$1,0),FALSE)*BT125*IF(ISNA(VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.4283911073571},{"$f":"IF(VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BV125=\"N\",0,SUM(BX125,'Other cost'!$B$16,VLOOKUP(BY125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BW125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC125,'travel frequence'!$A$1:$D$4,MATCH(CB125,'travel frequence'!$A$1:$D$1,0),FALSE)*CD125*IF(ISNA(VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":66.524324122906236},{"$f":"IF(VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CF125=\"N\",0,SUM(CH125,'Other cost'!$B$16,VLOOKUP(CI125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CG125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM125,'travel frequence'!$A$1:$D$4,MATCH(CL125,'travel frequence'!$A$1:$D$1,0),FALSE)*CN125*IF(ISNA(VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":688.07994951005981},{"$f":"IF(VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CP125=\"N\",0,SUM(CR125,'Other cost'!$B$16,VLOOKUP(CS125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CQ125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW125,'travel frequence'!$A$1:$D$4,MATCH(CV125,'travel frequence'!$A$1:$D$1,0),FALSE)*CX125*IF(ISNA(VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4609519802385718},{"$f":"IF(VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CZ125=\"N\",0,SUM(DB125,'Other cost'!$B$16,VLOOKUP(DC125,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(DA125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A125=0,0,IF(A125=1,M125,IF(A125=2,M125+W125,IF(A125=3,M125+W125+AG125,IF(A125=4,M125+W125+AG125+AQ125,IF(A125=5,M125+W125+AG125+AQ125+BA125,IF(A125=6,M125+W125+AG125+AQ125+BA125+BK125,IF(A125=7,M125+W125+AG125+AQ125+BA125+BK125+BU125,IF(A125=8,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125,IF(A125=9,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125,IF(A125=10,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125+CY125))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":67258.479062453422}]
[5,124,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},37,176,6144,42839464,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K126,'travel frequence'!$A$1:$D$4,MATCH(J126,'travel frequence'!$A$1:$D$1,0),FALSE)*L126*IF(ISNA(VLOOKUP(L126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(N126=\"N\",0,SUM(P126,'Other cost'!$B$16,VLOOKUP(Q126,'Other cost'!$A$9:$B$13,2,FALSE),IF(O126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(O126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U126,'travel frequence'!$A$1:$D$4,MATCH(T126,'travel frequence'!$A$1:$D$1,0),FALSE)*V126*IF(ISNA(VLOOKUP(V126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2334.8191960113504},{"$f":"IF(VLOOKUP(S126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(X126=\"N\",0,SUM(Z126,'Other cost'!$B$16,VLOOKUP(AA126,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(Y126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE126,'travel frequence'!$A$1:$D$4,MATCH(AD126,'travel frequence'!$A$1:$D$1,0),FALSE)*AF126*IF(ISNA(VLOOKUP(AF126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.502273371010908},{"$f":"IF(VLOOKUP(AC126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(AH126=\"N\",0,SUM(AJ126,'Other cost'!$B$16,VLOOKUP(AK126,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(AI126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO126,'travel frequence'!$A$1:$D$4,MATCH(AN126,'travel frequence'!$A$1:$D$1,0),FALSE)*AP126*IF(ISNA(VLOOKUP(AP126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4304.8204555872489},{"$f":"IF(VLOOKUP(AM126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(AR126=\"N\",0,SUM(AT126,'Other cost'!$B$16,VLOOKUP(AU126,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(AS126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY126,'travel frequence'!$A$1:$D$4,MATCH(AX126,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ126*IF(ISNA(VLOOKUP(AZ126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700454674202179},{"$f":"IF(VLOOKUP(AW126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BB126=\"N\",0,SUM(BD126,'Other cost'!$B$16,VLOOKUP(BE126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BC126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI126,'travel frequence'!$A$1:$D$4,MATCH(BH126,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ126*IF(ISNA(VLOOKUP(BJ126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.266416412084883},{"$f":"IF(VLOOKUP(BG126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BL126=\"N\",0,SUM(BN126,'Other cost'!$B$16,VLOOKUP(BO126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BM126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS126,'travel frequence'!$A$1:$D$4,MATCH(BR126,'travel frequence'!$A$1:$D$1,0),FALSE)*BT126*IF(ISNA(VLOOKUP(BT126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54156.474480810612},{"$f":"IF(VLOOKUP(BQ126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BV126=\"N\",0,SUM(BX126,'Other cost'!$B$16,VLOOKUP(BY126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BW126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CA126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC126,'travel frequence'!$A$1:$D$4,MATCH(CB126,'travel frequence'!$A$1:$D$1,0),FALSE)*CD126*IF(ISNA(VLOOKUP(CD126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7785124541891699},{"$f":"IF(VLOOKUP(CA126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CF126=\"N\",0,SUM(CH126,'Other cost'!$B$16,VLOOKUP(CI126,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(CG126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM126,'travel frequence'!$A$1:$D$4,MATCH(CL126,'travel frequence'!$A$1:$D$1,0),FALSE)*CN126*IF(ISNA(VLOOKUP(CN126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":283.93449881845862},{"$f":"IF(VLOOKUP(CK126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CP126=\"N\",0,SUM(CR126,'Other cost'!$B$16,VLOOKUP(CS126,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(CQ126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW126,'travel frequence'!$A$1:$D$4,MATCH(CV126,'travel frequence'!$A$1:$D$1,0),FALSE)*CX126*IF(ISNA(VLOOKUP(CX126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23309.816849703278},{"$f":"IF(VLOOKUP(CU126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CZ126=\"N\",0,SUM(DB126,'Other cost'!$B$16,VLOOKUP(DC126,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(DA126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A126=0,0,IF(A126=1,M126,IF(A126=2,M126+W126,IF(A126=3,M126+W126+AG126,IF(A126=4,M126+W126+AG126+AQ126,IF(A126=5,M126+W126+AG126+AQ126+BA126,IF(A126=6,M126+W126+AG126+AQ126+BA126+BK126,IF(A126=7,M126+W126+AG126+AQ126+BA126+BK126+BU126,IF(A126=8,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126,IF(A126=9,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126+CO126,IF(A126=10,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126+CO126+CY126))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":7226.0307894628031}]
[10,125,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},41,218,17562,30450597,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K127,'travel frequence'!$A$1:$D$4,MATCH(J127,'travel frequence'!$A$1:$D$1,0),FALSE)*L127*IF(ISNA(VLOOKUP(L127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4634.1023234502982},{"$f":"IF(VLOOKUP(I127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(N127=\"N\",0,SUM(P127,'Other cost'!$B$16,VLOOKUP(Q127,'Other cost'!$A$9:$B$13,2,FALSE),IF(O127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(O127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U127,'travel frequence'!$A$1:$D$4,MATCH(T127,'travel frequence'!$A$1:$D$1,0),FALSE)*V127*IF(ISNA(VLOOKUP(V127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(X127=\"N\",0,SUM(Z127,'Other cost'!$B$16,VLOOKUP(AA127,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(Y127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE127,'travel frequence'!$A$1:$D$4,MATCH(AD127,'travel frequence'!$A$1:$D$1,0),FALSE)*AF127*IF(ISNA(VLOOKUP(AF127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3824.6559551976202},{"$f":"IF(VLOOKUP(AC127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(AH127=\"N\",0,SUM(AJ127,'Other cost'!$B$16,VLOOKUP(AK127,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(AI127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO127,'travel frequence'!$A$1:$D$4,MATCH(AN127,'travel frequence'!$A$1:$D$1,0),FALSE)*AP127*IF(ISNA(VLOOKUP(AP127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3284.4754559253452},{"$f":"IF(VLOOKUP(AM127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(AR127=\"N\",0,SUM(AT127,'Other cost'!$B$16,VLOOKUP(AU127,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(AS127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY127,'travel frequence'!$A$1:$D$4,MATCH(AX127,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ127*IF(ISNA(VLOOKUP(AZ127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5269229198289151},{"$f":"IF(VLOOKUP(AW127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BB127=\"N\",0,SUM(BD127,'Other cost'!$B$16,VLOOKUP(BE127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BC127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI127,'travel frequence'!$A$1:$D$4,MATCH(BH127,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ127*IF(ISNA(VLOOKUP(BJ127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BL127=\"N\",0,SUM(BN127,'Other cost'!$B$16,VLOOKUP(BO127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BM127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS127,'travel frequence'!$A$1:$D$4,MATCH(BR127,'travel frequence'!$A$1:$D$1,0),FALSE)*BT127*IF(ISNA(VLOOKUP(BT127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":329.03405906680689},{"$f":"IF(VLOOKUP(BQ127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BV127=\"N\",0,SUM(BX127,'Other cost'!$B$16,VLOOKUP(BY127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BW127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC127,'travel frequence'!$A$1:$D$4,MATCH(CB127,'travel frequence'!$A$1:$D$1,0),FALSE)*CD127*IF(ISNA(VLOOKUP(CD127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CF127=\"N\",0,SUM(CH127,'Other cost'!$B$16,VLOOKUP(CI127,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(CG127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM127,'travel frequence'!$A$1:$D$4,MATCH(CL127,'travel frequence'!$A$1:$D$1,0),FALSE)*CN127*IF(ISNA(VLOOKUP(CN127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3261.6665985925306},{"$f":"IF(VLOOKUP(CK127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CP127=\"N\",0,SUM(CR127,'Other cost'!$B$16,VLOOKUP(CS127,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(CQ127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW127,'travel frequence'!$A$1:$D$4,MATCH(CV127,'travel frequence'!$A$1:$D$1,0),FALSE)*CX127*IF(ISNA(VLOOKUP(CX127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":507.72516422845968},{"$f":"IF(VLOOKUP(CU127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CZ127=\"N\",0,SUM(DB127,'Other cost'!$B$16,VLOOKUP(DC127,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(DA127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A127=0,0,IF(A127=1,M127,IF(A127=2,M127+W127,IF(A127=3,M127+W127+AG127,IF(A127=4,M127+W127+AG127+AQ127,IF(A127=5,M127+W127+AG127+AQ127+BA127,IF(A127=6,M127+W127+AG127+AQ127+BA127+BK127,IF(A127=7,M127+W127+AG127+AQ127+BA127+BK127+BU127,IF(A127=8,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127,IF(A127=9,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127+CO127,IF(A127=10,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127+CO127+CY127))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":17083.741383255627}]
[4,126,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},21,60,10014,33471777,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!I128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K128,'travel frequence'!$A$1:$D$4,MATCH(J128,'travel frequence'!$A$1:$D$1,0),FALSE)*L128*IF(ISNA(VLOOKUP(L128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7927369191839628},{"$f":"IF(VLOOKUP(I128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(N128=\"N\",0,SUM(P128,'Other cost'!$B$16,VLOOKUP(Q128,'Other cost'!$A$9:$B$13,2,FALSE),IF(O128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(O128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(I128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!S128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U128,'travel frequence'!$A$1:$D$4,MATCH(T128,'travel frequence'!$A$1:$D$1,0),FALSE)*V128*IF(ISNA(VLOOKUP(V128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(X128=\"N\",0,SUM(Z128,'Other cost'!$B$16,VLOOKUP(AA128,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(Y128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(S128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!AC128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE128,'travel frequence'!$A$1:$D$4,MATCH(AD128,'travel frequence'!$A$1:$D$1,0),FALSE)*AF128*IF(ISNA(VLOOKUP(AF128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3690817580122445},{"$f":"IF(VLOOKUP(AC128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(AH128=\"N\",0,SUM(AJ128,'Other cost'!$B$16,VLOOKUP(AK128,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(AI128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(AC128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!AM128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO128,'travel frequence'!$A$1:$D$4,MATCH(AN128,'travel frequence'!$A$1:$D$1,0),FALSE)*AP128*IF(ISNA(VLOOKUP(AP128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16371.613705282221},{"$f":"IF(VLOOKUP(AM128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(AR128=\"N\",0,SUM(AT128,'Other cost'!$B$16,VLOOKUP(AU128,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(AS128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(AM128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!AW128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY128,'travel frequence'!$A$1:$D$4,MATCH(AX128,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ128*IF(ISNA(VLOOKUP(AZ128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661868825715805},{"$f":"IF(VLOOKUP(AW128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(BB128=\"N\",0,SUM(BD128,'Other cost'!$B$16,VLOOKUP(BE128,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(BC128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(AW128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!BG128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI128,'travel frequence'!$A$1:$D$4,MATCH(BH128,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ128*IF(ISNA(VLOOKUP(BJ128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2107.3992792162185},{"$f":"IF(VLOOKUP(BG128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(BL128=\"N\",0,SUM(BN128,'Other cost'!$B$16,VLOOKUP(BO128,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(BM128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(BG128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!BQ128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS128,'travel frequence'!$A$1:$D$4,MATCH(BR128,'travel frequence'!$A$1:$D$1,0),FALSE)*BT128*IF(ISNA(VLOOKUP(BT128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.515176423503632},{"$f":"IF(VLOOKUP(BQ128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(BV128=\"N\",0,SUM(BX128,'Other cost'!$B$16,VLOOKUP(BY128,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(BW128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(BQ128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!CA128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC128,'travel frequence'!$A$1:$D$4,MATCH(CB128,'travel frequence'!$A$1:$D$1,0),FALSE)*CD128*IF(ISNA(VLOOKUP(CD128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":490.10411268853062},{"$f":"IF(VLOOKUP(CA128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(CF128=\"N\",0,SUM(CH128,'Other cost'!$B$16,VLOOKUP(CI128,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(CG128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(CA128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!CK128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM128,'travel frequence'!$A$1:$D$4,MATCH(CL128,'travel frequence'!$A$1:$D$1,0),FALSE)*CN128*IF(ISNA(VLOOKUP(CN128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8992238307673794},{"$f":"IF(VLOOKUP(CK128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(CP128=\"N\",0,SUM(CR128,'Other cost'!$B$16,VLOOKUP(CS128,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(CQ128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(CK128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU128,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR127,IF(ISNA(VLOOKUP(Simulation!CU128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU128,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW128,'travel frequence'!$A$1:$D$4,MATCH(CV128,'travel frequence'!$A$1:$D$1,0),FALSE)*CX128*IF(ISNA(VLOOKUP(CX128,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX128,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.9556958669737},{"$f":"IF(VLOOKUP(CU128,'Industry Type P'!$A$1:$S$102,MATCH($C128,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ128=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H128,IF(CZ128=\"N\",0,SUM(DB128,'Other cost'!$B$16,VLOOKUP(DC128,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA128>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE),HLOOKUP(DA128,'Salary in Industry'!$N$1:$AQ$1001,$B128+1,FALSE)),IF(ISNA(VLOOKUP(CU128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU128,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A128=0,0,IF(A128=1,M128,IF(A128=2,M128+W128,IF(A128=3,M128+W128+AG128,IF(A128=4,M128+W128+AG128+AQ128,IF(A128=5,M128+W128+AG128+AQ128+BA128,IF(A128=6,M128+W128+AG128+AQ128+BA128+BK128,IF(A128=7,M128+W128+AG128+AQ128+BA128+BK128+BU128,IF(A128=8,M128+W128+AG128+AQ128+BA128+BK128+BU128+CE128,IF(A128=9,M128+W128+AG128+AQ128+BA128+BK128+BU128+CE128+CO128,IF(A128=10,M128+W128+AG128+AQ128+BA128+BK128+BU128+CE128+CO128+CY128))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":17654.582182482467}]
[10,127,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},46,168,17241,2683480,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K129,'travel frequence'!$A$1:$D$4,MATCH(J129,'travel frequence'!$A$1:$D$1,0),FALSE)*L129*IF(ISNA(VLOOKUP(L129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1583761461037927},{"$f":"IF(VLOOKUP(I129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(N129=\"N\",0,SUM(P129,'Other cost'!$B$16,VLOOKUP(Q129,'Other cost'!$A$9:$B$13,2,FALSE),IF(O129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(O129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U129,'travel frequence'!$A$1:$D$4,MATCH(T129,'travel frequence'!$A$1:$D$1,0),FALSE)*V129*IF(ISNA(VLOOKUP(V129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2134401236857508},{"$f":"IF(VLOOKUP(S129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(X129=\"N\",0,SUM(Z129,'Other cost'!$B$16,VLOOKUP(AA129,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(Y129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE129,'travel frequence'!$A$1:$D$4,MATCH(AD129,'travel frequence'!$A$1:$D$1,0),FALSE)*AF129*IF(ISNA(VLOOKUP(AF129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(AH129=\"N\",0,SUM(AJ129,'Other cost'!$B$16,VLOOKUP(AK129,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(AI129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO129,'travel frequence'!$A$1:$D$4,MATCH(AN129,'travel frequence'!$A$1:$D$1,0),FALSE)*AP129*IF(ISNA(VLOOKUP(AP129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.6752292207586},{"$f":"IF(VLOOKUP(AM129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(AR129=\"N\",0,SUM(AT129,'Other cost'!$B$16,VLOOKUP(AU129,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(AS129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY129,'travel frequence'!$A$1:$D$4,MATCH(AX129,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ129*IF(ISNA(VLOOKUP(AZ129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":216.90028874582973},{"$f":"IF(VLOOKUP(AW129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BB129=\"N\",0,SUM(BD129,'Other cost'!$B$16,VLOOKUP(BE129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BC129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI129,'travel frequence'!$A$1:$D$4,MATCH(BH129,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ129*IF(ISNA(VLOOKUP(BJ129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BL129=\"N\",0,SUM(BN129,'Other cost'!$B$16,VLOOKUP(BO129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BM129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS129,'travel frequence'!$A$1:$D$4,MATCH(BR129,'travel frequence'!$A$1:$D$1,0),FALSE)*BT129*IF(ISNA(VLOOKUP(BT129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.586644862319424},{"$f":"IF(VLOOKUP(BQ129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BV129=\"N\",0,SUM(BX129,'Other cost'!$B$16,VLOOKUP(BY129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BW129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC129,'travel frequence'!$A$1:$D$4,MATCH(CB129,'travel frequence'!$A$1:$D$1,0),FALSE)*CD129*IF(ISNA(VLOOKUP(CD129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CF129=\"N\",0,SUM(CH129,'Other cost'!$B$16,VLOOKUP(CI129,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(CG129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM129,'travel frequence'!$A$1:$D$4,MATCH(CL129,'travel frequence'!$A$1:$D$1,0),FALSE)*CN129*IF(ISNA(VLOOKUP(CN129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CP129=\"N\",0,SUM(CR129,'Other cost'!$B$16,VLOOKUP(CS129,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(CQ129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW129,'travel frequence'!$A$1:$D$4,MATCH(CV129,'travel frequence'!$A$1:$D$1,0),FALSE)*CX129*IF(ISNA(VLOOKUP(CX129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CZ129=\"N\",0,SUM(DB129,'Other cost'!$B$16,VLOOKUP(DC129,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(DA129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A129=0,0,IF(A129=1,M129,IF(A129=2,M129+W129,IF(A129=3,M129+W129+AG129,IF(A129=4,M129+W129+AG129+AQ129,IF(A129=5,M129+W129+AG129+AQ129+BA129,IF(A129=6,M129+W129+AG129+AQ129+BA129+BK129,IF(A129=7,M129+W129+AG129+AQ129+BA129+BK129+BU129,IF(A129=8,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129,IF(A129=9,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129+CO129,IF(A129=10,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129+CO129+CY129))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":1629.2732516283806}]
[4,128,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},20,326,10021,37660631,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K130,'travel frequence'!$A$1:$D$4,MATCH(J130,'travel frequence'!$A$1:$D$1,0),FALSE)*L130*IF(ISNA(VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":378.47090361196746},{"$f":"IF(VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(N130=\"N\",0,SUM(P130,'Other cost'!$B$16,VLOOKUP(Q130,'Other cost'!$A$9:$B$13,2,FALSE),IF(O130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(O130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U130,'travel frequence'!$A$1:$D$4,MATCH(T130,'travel frequence'!$A$1:$D$1,0),FALSE)*V130*IF(ISNA(VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(X130=\"N\",0,SUM(Z130,'Other cost'!$B$16,VLOOKUP(AA130,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(Y130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE130,'travel frequence'!$A$1:$D$4,MATCH(AD130,'travel frequence'!$A$1:$D$1,0),FALSE)*AF130*IF(ISNA(VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2872.3238220551098},{"$f":"IF(VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AH130=\"N\",0,SUM(AJ130,'Other cost'!$B$16,VLOOKUP(AK130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AI130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO130,'travel frequence'!$A$1:$D$4,MATCH(AN130,'travel frequence'!$A$1:$D$1,0),FALSE)*AP130*IF(ISNA(VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AR130=\"N\",0,SUM(AT130,'Other cost'!$B$16,VLOOKUP(AU130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AS130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY130,'travel frequence'!$A$1:$D$4,MATCH(AX130,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ130*IF(ISNA(VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.738727528863322},{"$f":"IF(VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BB130=\"N\",0,SUM(BD130,'Other cost'!$B$16,VLOOKUP(BE130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BC130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI130,'travel frequence'!$A$1:$D$4,MATCH(BH130,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ130*IF(ISNA(VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3311.1647903295666},{"$f":"IF(VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BL130=\"N\",0,SUM(BN130,'Other cost'!$B$16,VLOOKUP(BO130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BM130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS130,'travel frequence'!$A$1:$D$4,MATCH(BR130,'travel frequence'!$A$1:$D$1,0),FALSE)*BT130*IF(ISNA(VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2581861536842931},{"$f":"IF(VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BV130=\"N\",0,SUM(BX130,'Other cost'!$B$16,VLOOKUP(BY130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BW130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC130,'travel frequence'!$A$1:$D$4,MATCH(CB130,'travel frequence'!$A$1:$D$1,0),FALSE)*CD130*IF(ISNA(VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CF130=\"N\",0,SUM(CH130,'Other cost'!$B$16,VLOOKUP(CI130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CG130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM130,'travel frequence'!$A$1:$D$4,MATCH(CL130,'travel frequence'!$A$1:$D$1,0),FALSE)*CN130*IF(ISNA(VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":302.45500706312748},{"$f":"IF(VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CP130=\"N\",0,SUM(CR130,'Other cost'!$B$16,VLOOKUP(CS130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CQ130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW130,'travel frequence'!$A$1:$D$4,MATCH(CV130,'travel frequence'!$A$1:$D$1,0),FALSE)*CX130*IF(ISNA(VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.974939953232707},{"$f":"IF(VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CZ130=\"N\",0,SUM(DB130,'Other cost'!$B$16,VLOOKUP(DC130,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(DA130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A130=0,0,IF(A130=1,M130,IF(A130=2,M130+W130,IF(A130=3,M130+W130+AG130,IF(A130=4,M130+W130+AG130+AQ130,IF(A130=5,M130+W130+AG130+AQ130+BA130,IF(A130=6,M130+W130+AG130+AQ130+BA130+BK130,IF(A130=7,M130+W130+AG130+AQ130+BA130+BK130+BU130,IF(A130=8,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130,IF(A130=9,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130,IF(A130=10,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130+CY130))))))))))))/(1+Variables!$G$12)^6)*(1+Variables!$G$16)","v":3504.0117961636315}]

{"sheet":"Simulation8","index":7,"n_rows":143,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":7},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},{"$f":"RANDBETWEEN(1,50)","v":29},{"$f":"RANDBETWEEN(D3,500)","v":459},{"$f":"RANDBETWEEN(E3,20000)","v":17560},{"$f":"RANDBETWEEN(500000,50000000)","v":8487590},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3069.2306709948643},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2255517362256563},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36685.277500865654},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0638793405641405},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.281356382853314},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.9010908740879},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18559.141141233758},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":45921.070773207852}]
[{"$f":"RANDBETWEEN(0,10)","v":0},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},{"$f":"RANDBETWEEN(1,50)","v":49},{"$f":"RANDBETWEEN(D4,500)","v":362},{"$f":"RANDBETWEEN(E4,20000)","v":7776},{"$f":"RANDBETWEEN(500000,50000000)","v":13626320},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5707445794860933},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2107.3786860835162},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.84577889770496},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.514068539364104},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5707445794860933},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":82.944983522863424},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1984.1054987409034},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1685.6537905120256},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[1,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},1,11,12656,26643736,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2703.4939679349468},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.928151330329005},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2771.2209604167874},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5160637873458747},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":57346.84174407462},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.06039647710822},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.9298504031425},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.542297449956589},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2904.2364557848355},null,null,null,"Results"]
[0,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},50,122,16339,22813575,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0959950340563411},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7343930476788785},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6767882679581056},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":84.044698105043551},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7500972699880908},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1609.0121337567273},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.417566759214637},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":1325564.584655863}]
[3,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},29,154,3519,3231513,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1987.7851466002958},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":490.33452117749823},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.921618464586803},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2785.9970522221297},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":283.84760844703271},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":109.2681077785857},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2096110851823463},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5712601036818254},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2681.3797939362098},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[3,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},42,314,10837,8235743,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":150.58182209602353},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6431.1637973449606},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2904.3752845875997},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1605.669011179014},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.11501863169},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0643019239081841},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.869802466060527},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":333.32447952153842},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":7070.4598558004282},null,null,null,"Annual Expenses",825722.95]
[7,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},15,487,1198,40244840,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.56140513260973},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.196491220105699},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359833609808276},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1309.5156298961301},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":235.57325679959933},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7728229353511},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4634320573383777},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.665693142299013},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":4427.1636794806191},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":499841.63465586305}]
[10,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},9,66,3649,43185213,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4009.1213022121156},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3309.703944597934},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8828339389304},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":194.44510674512864},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.903371939892907},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7022025438454138},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15230.446824334376},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":25804.851722661206}]
[2,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},8,261,11309,2498748,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":287.85557585610456},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.74792894111226},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.80352159332921},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3655.6191976293071},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.9323148644085353},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5101.5904450481721},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.677072184028772},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10817.381054677828},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":1088.8665871860346}]
[2,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},26,250,17806,27342526,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359136186659701},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":505.39078802553081},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5959.7535092360249},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":107.04662350034363},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":201.42051295542362},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.99476046163695},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.14744399138777},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8497364594555279},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":1.649959784328046},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[9,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},47,182,7249,3350345,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85327191147901138},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3146.715964437542},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.5490311405324},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1689.9887698080465},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1293.1596042343083},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.120047631914883},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":8974.5958487257612}]
[1,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},10,451,5389,11715148,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6139.7701053673891},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.611820781382},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3806.3774817106919},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7826413727348358},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29024.878706775195},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19468.771413970826},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1179.5963994952035},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4476304651349192},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.38432276329968},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":6595.666342013802}]
[4,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},27,211,4566,17987966,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.592220553465239},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.754341297848704},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5011.121779078112},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7041006553987135},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24558.953903511425},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.240118418116134},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0594755761255152},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":232.72996404809393},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.103827430851},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":5455.5597571916869}]
[4,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},34,208,9973,43574367,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4738900737939755},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5415808434449794},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":145.53688996206142},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2580727947024721},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3568.911956263787},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.369719696930506},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.116316027551179},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":470.90183841074168},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":170.60258188308154}]
[0,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},8,232,10512,9136020,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.131759732299454},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1800.2643371237514},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.5366852043799},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44.844745375639995},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":166.83499678210123},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7039893978693286},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[5,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},47,386,11494,35875783,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.945049068615944},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3576.1065949591434},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3439.7206493164181},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52995.353087094125},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.33312580915032},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.2719349076649},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":104.46582025667578},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":7567.8676408000829}]
[3,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},28,84,7936,3420543,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1935.5377206357873},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5446.7277899345318},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":89.860361256304145},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.853849353922381},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1686582245769896},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.239630167205593},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2570160313564598},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2920.7969604953291},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":361.21146092829787},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":7930.4207356741808}]
[2,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},12,400,15187,36979408,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2172.6093140932521},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.941373439611599},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2765465042868152},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.247850419524283},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":372.18589610057955},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":86.439392466216532},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3077208951022232},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9498916094896499},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2333.9320335110651}]
[9,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},20,286,4608,10708958,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":315.37154919987336},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":122.87203215579483},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9729460075733583},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":99.042304707398245},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6037.5786322821741},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2338.6422261875882},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":7069.4842674892079}]
[8,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},32,483,8085,13568974,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.636416477555919},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2280.6720110101965},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5416596983786643},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5040082576475},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5853192106372171},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6765655324289774},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.048362931367443},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":219.87368481056583},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":4348.1635350772003}]
[2,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},18,369,10517,48497496,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.037474238649381},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3128.1209223315004},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2509.0136564533914},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.2634842240379},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":128.21904864570175},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2509.0136564533914},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1119.5515454890797},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1716.7146897148282},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":55.901411855669544}]
[2,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},6,429,8235,41019575,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2606.6034683240441},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7335892778295037},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0641794801275122},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1394034108111804},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.827349352764},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2800.1515476893564}]
[1,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},46,176,3582,23553807,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6023730541600738},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1903.1296645485907},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":269.86120230093536},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.8208726171638},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7349153694400492},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.3559581240108},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18416.063387001701},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2258898953100279},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.051049535597532},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":9.2411249022450157}]
[7,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},45,188,14871,35634015,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":228.69980517831456},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6010487577114283},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7263815313899107},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":513.13074974982942},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.1247915514697242},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2759.503143099083},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.3756554735696414},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.393284141785},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.9386065112581915},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1935.2359704850712},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":3790.1380918680175}]
[8,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},16,350,8472,29185993,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":134.03088325274743},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.954752794157717},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.1685294384779},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.7033529892597},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.439588036379249},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8642583824731505},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":4100.7427983127809}]
[9,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},10,87,4059,28467664,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63.305475798594451},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":417.94891467988515},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.95085919836319},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.335220412931044},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10785.926976338078},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":81.235837406118108},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7412974469359606},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41106.366143155123},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":233.31410360904215},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":56470.053153794172}]
[0,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},5,401,5019,46341750,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":86.674570943296672},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.9552497489867},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.107564134262798},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.88973974981394},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4741834279976835},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8427292849971053},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":217.84072649399906},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[3,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},43,261,3106,49948384,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1536.4813132047343},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.8138305171885},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2365.4666237455867},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":173.27048244554157},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.297906806990097},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3235495840123139},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18008.915564819763},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2970.6265531402219}]
[6,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},37,174,12867,39275269,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2303.8668534671647},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0944244122428768},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.37928831711451},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.0287391984157},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4381.5145410074847},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1128.134559708541},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2477.1857782102174}]
[7,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},3,131,4075,22341998,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":276.89093086632653},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":923.66624552411247},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5678745077410881},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":286.33653611247479},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28380.253323495192},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27534.766126735063},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":116.11804229445984},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5888874863740341},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":32088.704555058288}]
[1,34,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},42,461,17756,38458868,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K36,'travel frequence'!$A$1:$D$4,MATCH(J36,'travel frequence'!$A$1:$D$1,0),FALSE)*L36*IF(ISNA(VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3658.4860317230109},{"$f":"IF(VLOOKUP(I36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(N36=\"N\",0,SUM(P36,'Other cost'!$B$16,VLOOKUP(Q36,'Other cost'!$A$9:$B$13,2,FALSE),IF(O36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(O36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U36,'travel frequence'!$A$1:$D$4,MATCH(T36,'travel frequence'!$A$1:$D$1,0),FALSE)*V36*IF(ISNA(VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.498247703064258},{"$f":"IF(VLOOKUP(S36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(X36=\"N\",0,SUM(Z36,'Other cost'!$B$16,VLOOKUP(AA36,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(Y36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AC36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE36,'travel frequence'!$A$1:$D$4,MATCH(AD36,'travel frequence'!$A$1:$D$1,0),FALSE)*AF36*IF(ISNA(VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2724086732844091},{"$f":"IF(VLOOKUP(AC36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AH36=\"N\",0,SUM(AJ36,'Other cost'!$B$16,VLOOKUP(AK36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AI36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO36,'travel frequence'!$A$1:$D$4,MATCH(AN36,'travel frequence'!$A$1:$D$1,0),FALSE)*AP36*IF(ISNA(VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":284.8767427124348},{"$f":"IF(VLOOKUP(AM36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(AR36=\"N\",0,SUM(AT36,'Other cost'!$B$16,VLOOKUP(AU36,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(AS36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY36,'travel frequence'!$A$1:$D$4,MATCH(AX36,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ36*IF(ISNA(VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.3576311239867},{"$f":"IF(VLOOKUP(AW36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BB36=\"N\",0,SUM(BD36,'Other cost'!$B$16,VLOOKUP(BE36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BC36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI36,'travel frequence'!$A$1:$D$4,MATCH(BH36,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ36*IF(ISNA(VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.884145562743235},{"$f":"IF(VLOOKUP(BG36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BL36=\"N\",0,SUM(BN36,'Other cost'!$B$16,VLOOKUP(BO36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BM36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS36,'travel frequence'!$A$1:$D$4,MATCH(BR36,'travel frequence'!$A$1:$D$1,0),FALSE)*BT36*IF(ISNA(VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9132428531231893},{"$f":"IF(VLOOKUP(BQ36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(BV36=\"N\",0,SUM(BX36,'Other cost'!$B$16,VLOOKUP(BY36,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(BW36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC36,'travel frequence'!$A$1:$D$4,MATCH(CB36,'travel frequence'!$A$1:$D$1,0),FALSE)*CD36*IF(ISNA(VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0117871550861715},{"$f":"IF(VLOOKUP(CA36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CF36=\"N\",0,SUM(CH36,'Other cost'!$B$16,VLOOKUP(CI36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CG36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM36,'travel frequence'!$A$1:$D$4,MATCH(CL36,'travel frequence'!$A$1:$D$1,0),FALSE)*CN36*IF(ISNA(VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2185.563469313764},{"$f":"IF(VLOOKUP(CK36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CP36=\"N\",0,SUM(CR36,'Other cost'!$B$16,VLOOKUP(CS36,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(CQ36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU36,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR35,IF(ISNA(VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU36,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW36,'travel frequence'!$A$1:$D$4,MATCH(CV36,'travel frequence'!$A$1:$D$1,0),FALSE)*CX36*IF(ISNA(VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX36,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU36,'Industry Type P'!$A$1:$S$102,MATCH($C36,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ36=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H36,IF(CZ36=\"N\",0,SUM(DB36,'Other cost'!$B$16,VLOOKUP(DC36,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA36>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE),HLOOKUP(DA36,'Salary in Industry'!$N$1:$AQ$1001,$B36+1,FALSE)),IF(ISNA(VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU36,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A36=0,0,IF(A36=1,M36,IF(A36=2,M36+W36,IF(A36=3,M36+W36+AG36,IF(A36=4,M36+W36+AG36+AQ36,IF(A36=5,M36+W36+AG36+AQ36+BA36,IF(A36=6,M36+W36+AG36+AQ36+BA36+BK36,IF(A36=7,M36+W36+AG36+AQ36+BA36+BK36+BU36,IF(A36=8,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36,IF(A36=9,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36,IF(A36=10,M36+W36+AG36+AQ36+BA36+BK36+BU36+CE36+CO36+CY36))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":3930.1395277110646}]
[1,39,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},50,152,13849,26386224,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K41,'travel frequence'!$A$1:$D$4,MATCH(J41,'travel frequence'!$A$1:$D$1,0),FALSE)*L41*IF(ISNA(VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.986752744298748},{"$f":"IF(VLOOKUP(I41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(N41=\"N\",0,SUM(P41,'Other cost'!$B$16,VLOOKUP(Q41,'Other cost'!$A$9:$B$13,2,FALSE),IF(O41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(O41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U41,'travel frequence'!$A$1:$D$4,MATCH(T41,'travel frequence'!$A$1:$D$1,0),FALSE)*V41*IF(ISNA(VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7296878694837687},{"$f":"IF(VLOOKUP(S41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(X41=\"N\",0,SUM(Z41,'Other cost'!$B$16,VLOOKUP(AA41,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(Y41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE41,'travel frequence'!$A$1:$D$4,MATCH(AD41,'travel frequence'!$A$1:$D$1,0),FALSE)*AF41*IF(ISNA(VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3962813115806283},{"$f":"IF(VLOOKUP(AC41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AH41=\"N\",0,SUM(AJ41,'Other cost'!$B$16,VLOOKUP(AK41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AI41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO41,'travel frequence'!$A$1:$D$4,MATCH(AN41,'travel frequence'!$A$1:$D$1,0),FALSE)*AP41*IF(ISNA(VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(AR41=\"N\",0,SUM(AT41,'Other cost'!$B$16,VLOOKUP(AU41,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(AS41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY41,'travel frequence'!$A$1:$D$4,MATCH(AX41,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ41*IF(ISNA(VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":786.48102405726888},{"$f":"IF(VLOOKUP(AW41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BB41=\"N\",0,SUM(BD41,'Other cost'!$B$16,VLOOKUP(BE41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BC41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI41,'travel frequence'!$A$1:$D$4,MATCH(BH41,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ41*IF(ISNA(VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BL41=\"N\",0,SUM(BN41,'Other cost'!$B$16,VLOOKUP(BO41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BM41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS41,'travel frequence'!$A$1:$D$4,MATCH(BR41,'travel frequence'!$A$1:$D$1,0),FALSE)*BT41*IF(ISNA(VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28845.128558751036},{"$f":"IF(VLOOKUP(BQ41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(BV41=\"N\",0,SUM(BX41,'Other cost'!$B$16,VLOOKUP(BY41,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(BW41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC41,'travel frequence'!$A$1:$D$4,MATCH(CB41,'travel frequence'!$A$1:$D$1,0),FALSE)*CD41*IF(ISNA(VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3621736326884299},{"$f":"IF(VLOOKUP(CA41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CF41=\"N\",0,SUM(CH41,'Other cost'!$B$16,VLOOKUP(CI41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CG41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM41,'travel frequence'!$A$1:$D$4,MATCH(CL41,'travel frequence'!$A$1:$D$1,0),FALSE)*CN41*IF(ISNA(VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CP41=\"N\",0,SUM(CR41,'Other cost'!$B$16,VLOOKUP(CS41,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(CQ41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU41,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR40,IF(ISNA(VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU41,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW41,'travel frequence'!$A$1:$D$4,MATCH(CV41,'travel frequence'!$A$1:$D$1,0),FALSE)*CX41*IF(ISNA(VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX41,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.01411571614256},{"$f":"IF(VLOOKUP(CU41,'Industry Type P'!$A$1:$S$102,MATCH($C41,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ41=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H41,IF(CZ41=\"N\",0,SUM(DB41,'Other cost'!$B$16,VLOOKUP(DC41,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA41>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE),HLOOKUP(DA41,'Salary in Industry'!$N$1:$AQ$1001,$B41+1,FALSE)),IF(ISNA(VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU41,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A41=0,0,IF(A41=1,M41,IF(A41=2,M41+W41,IF(A41=3,M41+W41+AG41,IF(A41=4,M41+W41+AG41+AQ41,IF(A41=5,M41+W41+AG41+AQ41+BA41,IF(A41=6,M41+W41+AG41+AQ41+BA41+BK41,IF(A41=7,M41+W41+AG41+AQ41+BA41+BK41+BU41,IF(A41=8,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41,IF(A41=9,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41,IF(A41=10,M41+W41+AG41+AQ41+BA41+BK41+BU41+CE41+CO41+CY41))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":16.099563820026685}]
[0,42,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},19,175,19394,31991914,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K44,'travel frequence'!$A$1:$D$4,MATCH(J44,'travel frequence'!$A$1:$D$1,0),FALSE)*L44*IF(ISNA(VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1233.0430900502267},{"$f":"IF(VLOOKUP(I44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(N44=\"N\",0,SUM(P44,'Other cost'!$B$16,VLOOKUP(Q44,'Other cost'!$A$9:$B$13,2,FALSE),IF(O44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(O44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U44,'travel frequence'!$A$1:$D$4,MATCH(T44,'travel frequence'!$A$1:$D$1,0),FALSE)*V44*IF(ISNA(VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4485613431831652},{"$f":"IF(VLOOKUP(S44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(X44=\"N\",0,SUM(Z44,'Other cost'!$B$16,VLOOKUP(AA44,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(Y44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE44,'travel frequence'!$A$1:$D$4,MATCH(AD44,'travel frequence'!$A$1:$D$1,0),FALSE)*AF44*IF(ISNA(VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9366263281041132},{"$f":"IF(VLOOKUP(AC44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AH44=\"N\",0,SUM(AJ44,'Other cost'!$B$16,VLOOKUP(AK44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AI44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO44,'travel frequence'!$A$1:$D$4,MATCH(AN44,'travel frequence'!$A$1:$D$1,0),FALSE)*AP44*IF(ISNA(VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":387.22163064583526},{"$f":"IF(VLOOKUP(AM44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(AR44=\"N\",0,SUM(AT44,'Other cost'!$B$16,VLOOKUP(AU44,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(AS44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY44,'travel frequence'!$A$1:$D$4,MATCH(AX44,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ44*IF(ISNA(VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":458.78248263588591},{"$f":"IF(VLOOKUP(AW44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BB44=\"N\",0,SUM(BD44,'Other cost'!$B$16,VLOOKUP(BE44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BC44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI44,'travel frequence'!$A$1:$D$4,MATCH(BH44,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ44*IF(ISNA(VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BL44=\"N\",0,SUM(BN44,'Other cost'!$B$16,VLOOKUP(BO44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BM44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS44,'travel frequence'!$A$1:$D$4,MATCH(BR44,'travel frequence'!$A$1:$D$1,0),FALSE)*BT44*IF(ISNA(VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4300429931007166},{"$f":"IF(VLOOKUP(BQ44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(BV44=\"N\",0,SUM(BX44,'Other cost'!$B$16,VLOOKUP(BY44,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(BW44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC44,'travel frequence'!$A$1:$D$4,MATCH(CB44,'travel frequence'!$A$1:$D$1,0),FALSE)*CD44*IF(ISNA(VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CF44=\"N\",0,SUM(CH44,'Other cost'!$B$16,VLOOKUP(CI44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CG44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM44,'travel frequence'!$A$1:$D$4,MATCH(CL44,'travel frequence'!$A$1:$D$1,0),FALSE)*CN44*IF(ISNA(VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CP44=\"N\",0,SUM(CR44,'Other cost'!$B$16,VLOOKUP(CS44,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(CQ44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU44,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR43,IF(ISNA(VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU44,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW44,'travel frequence'!$A$1:$D$4,MATCH(CV44,'travel frequence'!$A$1:$D$1,0),FALSE)*CX44*IF(ISNA(VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX44,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8651169655155861},{"$f":"IF(VLOOKUP(CU44,'Industry Type P'!$A$1:$S$102,MATCH($C44,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ44=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H44,IF(CZ44=\"N\",0,SUM(DB44,'Other cost'!$B$16,VLOOKUP(DC44,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA44>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE),HLOOKUP(DA44,'Salary in Industry'!$N$1:$AQ$1001,$B44+1,FALSE)),IF(ISNA(VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU44,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A44=0,0,IF(A44=1,M44,IF(A44=2,M44+W44,IF(A44=3,M44+W44+AG44,IF(A44=4,M44+W44+AG44+AQ44,IF(A44=5,M44+W44+AG44+AQ44+BA44,IF(A44=6,M44+W44+AG44+AQ44+BA44+BK44,IF(A44=7,M44+W44+AG44+AQ44+BA44+BK44+BU44,IF(A44=8,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44,IF(A44=9,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44,IF(A44=10,M44+W44+AG44+AQ44+BA44+BK44+BU44+CE44+CO44+CY44))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[0,45,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},4,337,9076,43447292,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K47,'travel frequence'!$A$1:$D$4,MATCH(J47,'travel frequence'!$A$1:$D$1,0),FALSE)*L47*IF(ISNA(VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(N47=\"N\",0,SUM(P47,'Other cost'!$B$16,VLOOKUP(Q47,'Other cost'!$A$9:$B$13,2,FALSE),IF(O47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(O47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U47,'travel frequence'!$A$1:$D$4,MATCH(T47,'travel frequence'!$A$1:$D$1,0),FALSE)*V47*IF(ISNA(VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2956274991984751},{"$f":"IF(VLOOKUP(S47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(X47=\"N\",0,SUM(Z47,'Other cost'!$B$16,VLOOKUP(AA47,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(Y47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE47,'travel frequence'!$A$1:$D$4,MATCH(AD47,'travel frequence'!$A$1:$D$1,0),FALSE)*AF47*IF(ISNA(VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AH47=\"N\",0,SUM(AJ47,'Other cost'!$B$16,VLOOKUP(AK47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AI47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO47,'travel frequence'!$A$1:$D$4,MATCH(AN47,'travel frequence'!$A$1:$D$1,0),FALSE)*AP47*IF(ISNA(VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1911.3593386310019},{"$f":"IF(VLOOKUP(AM47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(AR47=\"N\",0,SUM(AT47,'Other cost'!$B$16,VLOOKUP(AU47,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(AS47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY47,'travel frequence'!$A$1:$D$4,MATCH(AX47,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ47*IF(ISNA(VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4367.7003926852913},{"$f":"IF(VLOOKUP(AW47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BB47=\"N\",0,SUM(BD47,'Other cost'!$B$16,VLOOKUP(BE47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BC47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI47,'travel frequence'!$A$1:$D$4,MATCH(BH47,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ47*IF(ISNA(VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7580205187310414},{"$f":"IF(VLOOKUP(BG47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BL47=\"N\",0,SUM(BN47,'Other cost'!$B$16,VLOOKUP(BO47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BM47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS47,'travel frequence'!$A$1:$D$4,MATCH(BR47,'travel frequence'!$A$1:$D$1,0),FALSE)*BT47*IF(ISNA(VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(BV47=\"N\",0,SUM(BX47,'Other cost'!$B$16,VLOOKUP(BY47,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(BW47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC47,'travel frequence'!$A$1:$D$4,MATCH(CB47,'travel frequence'!$A$1:$D$1,0),FALSE)*CD47*IF(ISNA(VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":317.64113938630709},{"$f":"IF(VLOOKUP(CA47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CF47=\"N\",0,SUM(CH47,'Other cost'!$B$16,VLOOKUP(CI47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CG47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM47,'travel frequence'!$A$1:$D$4,MATCH(CL47,'travel frequence'!$A$1:$D$1,0),FALSE)*CN47*IF(ISNA(VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CP47=\"N\",0,SUM(CR47,'Other cost'!$B$16,VLOOKUP(CS47,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(CQ47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU47,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR46,IF(ISNA(VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU47,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW47,'travel frequence'!$A$1:$D$4,MATCH(CV47,'travel frequence'!$A$1:$D$1,0),FALSE)*CX47*IF(ISNA(VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX47,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU47,'Industry Type P'!$A$1:$S$102,MATCH($C47,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ47=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H47,IF(CZ47=\"N\",0,SUM(DB47,'Other cost'!$B$16,VLOOKUP(DC47,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA47>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE),HLOOKUP(DA47,'Salary in Industry'!$N$1:$AQ$1001,$B47+1,FALSE)),IF(ISNA(VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU47,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A47=0,0,IF(A47=1,M47,IF(A47=2,M47+W47,IF(A47=3,M47+W47+AG47,IF(A47=4,M47+W47+AG47+AQ47,IF(A47=5,M47+W47+AG47+AQ47+BA47,IF(A47=6,M47+W47+AG47+AQ47+BA47+BK47,IF(A47=7,M47+W47+AG47+AQ47+BA47+BK47+BU47,IF(A47=8,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47,IF(A47=9,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47,IF(A47=10,M47+W47+AG47+AQ47+BA47+BK47+BU47+CE47+CO47+CY47))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[4,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},50,348,8861,44692011,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4410.0704869575729},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29326.968738267853},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":942.19795819017679},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":67.985667507563235},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.642711749459998},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":204.14311328749164},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0788236608084207},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":257.54604273746628},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005790817641429},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":37327.307749835229}]
[0,50,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},36,79,5143,31171098,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K52,'travel frequence'!$A$1:$D$4,MATCH(J52,'travel frequence'!$A$1:$D$1,0),FALSE)*L52*IF(ISNA(VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.010189386328271},{"$f":"IF(VLOOKUP(I52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(N52=\"N\",0,SUM(P52,'Other cost'!$B$16,VLOOKUP(Q52,'Other cost'!$A$9:$B$13,2,FALSE),IF(O52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(O52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U52,'travel frequence'!$A$1:$D$4,MATCH(T52,'travel frequence'!$A$1:$D$1,0),FALSE)*V52*IF(ISNA(VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25.087122077655028},{"$f":"IF(VLOOKUP(S52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(X52=\"N\",0,SUM(Z52,'Other cost'!$B$16,VLOOKUP(AA52,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(Y52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE52,'travel frequence'!$A$1:$D$4,MATCH(AD52,'travel frequence'!$A$1:$D$1,0),FALSE)*AF52*IF(ISNA(VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3113.0837850908283},{"$f":"IF(VLOOKUP(AC52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AH52=\"N\",0,SUM(AJ52,'Other cost'!$B$16,VLOOKUP(AK52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AI52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO52,'travel frequence'!$A$1:$D$4,MATCH(AN52,'travel frequence'!$A$1:$D$1,0),FALSE)*AP52*IF(ISNA(VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4685.1807232303227},{"$f":"IF(VLOOKUP(AM52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(AR52=\"N\",0,SUM(AT52,'Other cost'!$B$16,VLOOKUP(AU52,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(AS52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY52,'travel frequence'!$A$1:$D$4,MATCH(AX52,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ52*IF(ISNA(VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4470121195265371},{"$f":"IF(VLOOKUP(AW52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BB52=\"N\",0,SUM(BD52,'Other cost'!$B$16,VLOOKUP(BE52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BC52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI52,'travel frequence'!$A$1:$D$4,MATCH(BH52,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ52*IF(ISNA(VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":571.76614752111902},{"$f":"IF(VLOOKUP(BG52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BL52=\"N\",0,SUM(BN52,'Other cost'!$B$16,VLOOKUP(BO52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BM52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS52,'travel frequence'!$A$1:$D$4,MATCH(BR52,'travel frequence'!$A$1:$D$1,0),FALSE)*BT52*IF(ISNA(VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.8567954001730054},{"$f":"IF(VLOOKUP(BQ52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(BV52=\"N\",0,SUM(BX52,'Other cost'!$B$16,VLOOKUP(BY52,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(BW52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC52,'travel frequence'!$A$1:$D$4,MATCH(CB52,'travel frequence'!$A$1:$D$1,0),FALSE)*CD52*IF(ISNA(VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5186.7019894063151},{"$f":"IF(VLOOKUP(CA52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CF52=\"N\",0,SUM(CH52,'Other cost'!$B$16,VLOOKUP(CI52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CG52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM52,'travel frequence'!$A$1:$D$4,MATCH(CL52,'travel frequence'!$A$1:$D$1,0),FALSE)*CN52*IF(ISNA(VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.348936177986799},{"$f":"IF(VLOOKUP(CK52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CP52=\"N\",0,SUM(CR52,'Other cost'!$B$16,VLOOKUP(CS52,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(CQ52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU52,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR51,IF(ISNA(VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU52,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW52,'travel frequence'!$A$1:$D$4,MATCH(CV52,'travel frequence'!$A$1:$D$1,0),FALSE)*CX52*IF(ISNA(VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX52,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":58.49860739016831},{"$f":"IF(VLOOKUP(CU52,'Industry Type P'!$A$1:$S$102,MATCH($C52,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ52=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H52,IF(CZ52=\"N\",0,SUM(DB52,'Other cost'!$B$16,VLOOKUP(DC52,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA52>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE),HLOOKUP(DA52,'Salary in Industry'!$N$1:$AQ$1001,$B52+1,FALSE)),IF(ISNA(VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU52,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A52=0,0,IF(A52=1,M52,IF(A52=2,M52+W52,IF(A52=3,M52+W52+AG52,IF(A52=4,M52+W52+AG52+AQ52,IF(A52=5,M52+W52+AG52+AQ52+BA52,IF(A52=6,M52+W52+AG52+AQ52+BA52+BK52,IF(A52=7,M52+W52+AG52+AQ52+BA52+BK52+BU52,IF(A52=8,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52,IF(A52=9,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52,IF(A52=10,M52+W52+AG52+AQ52+BA52+BK52+BU52+CE52+CO52+CY52))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[8,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},37,128,5486,2782010,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2716.0015529573129},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.961332633165917},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":738.78189047509375},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.2870272996527},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13244.786862801351},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3537.4933598133434},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.6918332982787501},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.827329772744347},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":23176.269019822634}]
[5,58,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},32,453,19322,31547633,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K60,'travel frequence'!$A$1:$D$4,MATCH(J60,'travel frequence'!$A$1:$D$1,0),FALSE)*L60*IF(ISNA(VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(N60=\"N\",0,SUM(P60,'Other cost'!$B$16,VLOOKUP(Q60,'Other cost'!$A$9:$B$13,2,FALSE),IF(O60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(O60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U60,'travel frequence'!$A$1:$D$4,MATCH(T60,'travel frequence'!$A$1:$D$1,0),FALSE)*V60*IF(ISNA(VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(X60=\"N\",0,SUM(Z60,'Other cost'!$B$16,VLOOKUP(AA60,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(Y60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE60,'travel frequence'!$A$1:$D$4,MATCH(AD60,'travel frequence'!$A$1:$D$1,0),FALSE)*AF60*IF(ISNA(VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":607.85145503358069},{"$f":"IF(VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AH60=\"N\",0,SUM(AJ60,'Other cost'!$B$16,VLOOKUP(AK60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AI60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO60,'travel frequence'!$A$1:$D$4,MATCH(AN60,'travel frequence'!$A$1:$D$1,0),FALSE)*AP60*IF(ISNA(VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1135.7840933310824},{"$f":"IF(VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AR60=\"N\",0,SUM(AT60,'Other cost'!$B$16,VLOOKUP(AU60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AS60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY60,'travel frequence'!$A$1:$D$4,MATCH(AX60,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ60*IF(ISNA(VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.6156479518261},{"$f":"IF(VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BB60=\"N\",0,SUM(BD60,'Other cost'!$B$16,VLOOKUP(BE60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BC60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI60,'travel frequence'!$A$1:$D$4,MATCH(BH60,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ60*IF(ISNA(VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BL60=\"N\",0,SUM(BN60,'Other cost'!$B$16,VLOOKUP(BO60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BM60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS60,'travel frequence'!$A$1:$D$4,MATCH(BR60,'travel frequence'!$A$1:$D$1,0),FALSE)*BT60*IF(ISNA(VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.516638258085884},{"$f":"IF(VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BV60=\"N\",0,SUM(BX60,'Other cost'!$B$16,VLOOKUP(BY60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BW60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC60,'travel frequence'!$A$1:$D$4,MATCH(CB60,'travel frequence'!$A$1:$D$1,0),FALSE)*CD60*IF(ISNA(VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":102.91285584716114},{"$f":"IF(VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CF60=\"N\",0,SUM(CH60,'Other cost'!$B$16,VLOOKUP(CI60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CG60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM60,'travel frequence'!$A$1:$D$4,MATCH(CL60,'travel frequence'!$A$1:$D$1,0),FALSE)*CN60*IF(ISNA(VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.780845408786952},{"$f":"IF(VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CP60=\"N\",0,SUM(CR60,'Other cost'!$B$16,VLOOKUP(CS60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CQ60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW60,'travel frequence'!$A$1:$D$4,MATCH(CV60,'travel frequence'!$A$1:$D$1,0),FALSE)*CX60*IF(ISNA(VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9424327861847801},{"$f":"IF(VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CZ60=\"N\",0,SUM(DB60,'Other cost'!$B$16,VLOOKUP(DC60,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(DA60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A60=0,0,IF(A60=1,M60,IF(A60=2,M60+W60,IF(A60=3,M60+W60+AG60,IF(A60=4,M60+W60+AG60+AQ60,IF(A60=5,M60+W60+AG60+AQ60+BA60,IF(A60=6,M60+W60+AG60+AQ60+BA60+BK60,IF(A60=7,M60+W60+AG60+AQ60+BA60+BK60+BU60,IF(A60=8,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60,IF(A60=9,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60,IF(A60=10,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60+CY60))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":3894.4369066827076}]
[9,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},43,293,18291,2035171,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3008532668048005},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.564907414919205},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3309998865990895},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8197332123723626},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1241.2274940273592},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1030687350683981},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5264932169083991},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4182.6483012573017},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.1627306079700475},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":5914.3232637052779}]
[1,{"$f":"B67+1","v":66},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},24,{"$f":"RANDBETWEEN(D68,500)","v":404},{"$f":"RANDBETWEEN(E68,20000)","v":3703},38005676,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K68,'travel frequence'!$A$1:$D$4,MATCH(J68,'travel frequence'!$A$1:$D$1,0),FALSE)*L68*IF(ISNA(VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2107.2616884707954},{"$f":"IF(VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(N68=\"N\",0,SUM(P68,'Other cost'!$B$16,VLOOKUP(Q68,'Other cost'!$A$9:$B$13,2,FALSE),IF(O68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(O68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U68,'travel frequence'!$A$1:$D$4,MATCH(T68,'travel frequence'!$A$1:$D$1,0),FALSE)*V68*IF(ISNA(VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.551053701484676},{"$f":"IF(VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(X68=\"N\",0,SUM(Z68,'Other cost'!$B$16,VLOOKUP(AA68,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(Y68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE68,'travel frequence'!$A$1:$D$4,MATCH(AD68,'travel frequence'!$A$1:$D$1,0),FALSE)*AF68*IF(ISNA(VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.290650062800331},{"$f":"IF(VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AH68=\"N\",0,SUM(AJ68,'Other cost'!$B$16,VLOOKUP(AK68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AI68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO68,'travel frequence'!$A$1:$D$4,MATCH(AN68,'travel frequence'!$A$1:$D$1,0),FALSE)*AP68*IF(ISNA(VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AR68=\"N\",0,SUM(AT68,'Other cost'!$B$16,VLOOKUP(AU68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AS68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY68,'travel frequence'!$A$1:$D$4,MATCH(AX68,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ68*IF(ISNA(VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3078.7914279605775},{"$f":"IF(VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BB68=\"N\",0,SUM(BD68,'Other cost'!$B$16,VLOOKUP(BE68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BC68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI68,'travel frequence'!$A$1:$D$4,MATCH(BH68,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ68*IF(ISNA(VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BL68=\"N\",0,SUM(BN68,'Other cost'!$B$16,VLOOKUP(BO68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BM68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS68,'travel frequence'!$A$1:$D$4,MATCH(BR68,'travel frequence'!$A$1:$D$1,0),FALSE)*BT68*IF(ISNA(VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.046894459373036},{"$f":"IF(VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BV68=\"N\",0,SUM(BX68,'Other cost'!$B$16,VLOOKUP(BY68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BW68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC68,'travel frequence'!$A$1:$D$4,MATCH(CB68,'travel frequence'!$A$1:$D$1,0),FALSE)*CD68*IF(ISNA(VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3380.0118261667967},{"$f":"IF(VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CF68=\"N\",0,SUM(CH68,'Other cost'!$B$16,VLOOKUP(CI68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CG68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM68,'travel frequence'!$A$1:$D$4,MATCH(CL68,'travel frequence'!$A$1:$D$1,0),FALSE)*CN68*IF(ISNA(VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3192.8207401072655},{"$f":"IF(VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CP68=\"N\",0,SUM(CR68,'Other cost'!$B$16,VLOOKUP(CS68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CQ68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW68,'travel frequence'!$A$1:$D$4,MATCH(CV68,'travel frequence'!$A$1:$D$1,0),FALSE)*CX68*IF(ISNA(VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0172897344542742},{"$f":"IF(VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CZ68=\"N\",0,SUM(DB68,'Other cost'!$B$16,VLOOKUP(DC68,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(DA68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H68,IF(A68=0,0,IF(A68=1,R68,IF(A68=2,R68+AB68,IF(A68=3,R68+AB68+AL68,IF(A68=4,R68+AB68+AL68+AV68,IF(A68=5,R68+AB68+AL68+AV68+BF68,IF(A68=6,R68+AB68+AL68+AV68+BF68+BP68,IF(A68=7,R68+AB68+AL68+AV68+BF68+BP68+BZ68,IF(A68=8,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68,IF(A68=9,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68,IF(A68=10,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68+DD68))))))))))))","v":0},{"$f":"((IF(A68=0,0,IF(A68=1,M68,IF(A68=2,M68+W68,IF(A68=3,M68+W68+AG68,IF(A68=4,M68+W68+AG68+AQ68,IF(A68=5,M68+W68+AG68+AQ68+BA68,IF(A68=6,M68+W68+AG68+AQ68+BA68+BK68,IF(A68=7,M68+W68+AG68+AQ68+BA68+BK68+BU68,IF(A68=8,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68,IF(A68=9,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68,IF(A68=10,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68+CY68))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2263.732151845827}]
[{"$f":"RANDBETWEEN(0,10)","v":1},69,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},{"$f":"RANDBETWEEN(1,50)","v":42},423,18118,{"$f":"RANDBETWEEN(500000,50000000)","v":28715787},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(I71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K71,'travel frequence'!$A$1:$D$4,MATCH(J71,'travel frequence'!$A$1:$D$1,0),FALSE)*L71*IF(ISNA(VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(N71=\"N\",0,SUM(P71,'Other cost'!$B$16,VLOOKUP(Q71,'Other cost'!$A$9:$B$13,2,FALSE),IF(O71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(O71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(S71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U71,'travel frequence'!$A$1:$D$4,MATCH(T71,'travel frequence'!$A$1:$D$1,0),FALSE)*V71*IF(ISNA(VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(X71=\"N\",0,SUM(Z71,'Other cost'!$B$16,VLOOKUP(AA71,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(Y71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AC71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE71,'travel frequence'!$A$1:$D$4,MATCH(AD71,'travel frequence'!$A$1:$D$1,0),FALSE)*AF71*IF(ISNA(VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5270119989004796},{"$f":"IF(VLOOKUP(AC71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AH71=\"N\",0,SUM(AJ71,'Other cost'!$B$16,VLOOKUP(AK71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AI71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AM71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO71,'travel frequence'!$A$1:$D$4,MATCH(AN71,'travel frequence'!$A$1:$D$1,0),FALSE)*AP71*IF(ISNA(VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(AR71=\"N\",0,SUM(AT71,'Other cost'!$B$16,VLOOKUP(AU71,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(AS71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AW71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY71,'travel frequence'!$A$1:$D$4,MATCH(AX71,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ71*IF(ISNA(VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8854411417052654},{"$f":"IF(VLOOKUP(AW71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BB71=\"N\",0,SUM(BD71,'Other cost'!$B$16,VLOOKUP(BE71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BC71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(BG71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI71,'travel frequence'!$A$1:$D$4,MATCH(BH71,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ71*IF(ISNA(VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1443.7525872176734},{"$f":"IF(VLOOKUP(BG71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BL71=\"N\",0,SUM(BN71,'Other cost'!$B$16,VLOOKUP(BO71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BM71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(BQ71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS71,'travel frequence'!$A$1:$D$4,MATCH(BR71,'travel frequence'!$A$1:$D$1,0),FALSE)*BT71*IF(ISNA(VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2509.0039996334931},{"$f":"IF(VLOOKUP(BQ71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(BV71=\"N\",0,SUM(BX71,'Other cost'!$B$16,VLOOKUP(BY71,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(BW71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(CA71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC71,'travel frequence'!$A$1:$D$4,MATCH(CB71,'travel frequence'!$A$1:$D$1,0),FALSE)*CD71*IF(ISNA(VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.82185710358857},{"$f":"IF(VLOOKUP(CA71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CF71=\"N\",0,SUM(CH71,'Other cost'!$B$16,VLOOKUP(CI71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CG71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(CK71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM71,'travel frequence'!$A$1:$D$4,MATCH(CL71,'travel frequence'!$A$1:$D$1,0),FALSE)*CN71*IF(ISNA(VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.9282996976322},{"$f":"IF(VLOOKUP(CK71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CP71=\"N\",0,SUM(CR71,'Other cost'!$B$16,VLOOKUP(CS71,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(CQ71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(CU71,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR70,IF(ISNA(VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU71,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW71,'travel frequence'!$A$1:$D$4,MATCH(CV71,'travel frequence'!$A$1:$D$1,0),FALSE)*CX71*IF(ISNA(VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX71,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.4541996151679},{"$f":"IF(VLOOKUP(CU71,'Industry Type P'!$A$1:$S$102,MATCH($C71,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ71=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H71,IF(CZ71=\"N\",0,SUM(DB71,'Other cost'!$B$16,VLOOKUP(DC71,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA71>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE),HLOOKUP(DA71,'Salary in Industry'!$N$1:$AQ$1001,$B71+1,FALSE)),IF(ISNA(VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU71,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A71=0,0,IF(A71=1,M71,IF(A71=2,M71+W71,IF(A71=3,M71+W71+AG71,IF(A71=4,M71+W71+AG71+AQ71,IF(A71=5,M71+W71+AG71+AQ71+BA71,IF(A71=6,M71+W71+AG71+AQ71+BA71+BK71,IF(A71=7,M71+W71+AG71+AQ71+BA71+BK71+BU71,IF(A71=8,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71,IF(A71=9,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71,IF(A71=10,M71+W71+AG71+AQ71+BA71+BK71+BU71+CE71+CO71+CY71))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[1,71,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},41,324,13305,34912629,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K73,'travel frequence'!$A$1:$D$4,MATCH(J73,'travel frequence'!$A$1:$D$1,0),FALSE)*L73*IF(ISNA(VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.738415529047959},{"$f":"IF(VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(N73=\"N\",0,SUM(P73,'Other cost'!$B$16,VLOOKUP(Q73,'Other cost'!$A$9:$B$13,2,FALSE),IF(O73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(O73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U73,'travel frequence'!$A$1:$D$4,MATCH(T73,'travel frequence'!$A$1:$D$1,0),FALSE)*V73*IF(ISNA(VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(X73=\"N\",0,SUM(Z73,'Other cost'!$B$16,VLOOKUP(AA73,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(Y73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE73,'travel frequence'!$A$1:$D$4,MATCH(AD73,'travel frequence'!$A$1:$D$1,0),FALSE)*AF73*IF(ISNA(VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":242.42473336699021},{"$f":"IF(VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AH73=\"N\",0,SUM(AJ73,'Other cost'!$B$16,VLOOKUP(AK73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AI73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO73,'travel frequence'!$A$1:$D$4,MATCH(AN73,'travel frequence'!$A$1:$D$1,0),FALSE)*AP73*IF(ISNA(VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AR73=\"N\",0,SUM(AT73,'Other cost'!$B$16,VLOOKUP(AU73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AS73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY73,'travel frequence'!$A$1:$D$4,MATCH(AX73,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ73*IF(ISNA(VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.425016441447795},{"$f":"IF(VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BB73=\"N\",0,SUM(BD73,'Other cost'!$B$16,VLOOKUP(BE73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BC73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI73,'travel frequence'!$A$1:$D$4,MATCH(BH73,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ73*IF(ISNA(VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1013.8269379287723},{"$f":"IF(VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BL73=\"N\",0,SUM(BN73,'Other cost'!$B$16,VLOOKUP(BO73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BM73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS73,'travel frequence'!$A$1:$D$4,MATCH(BR73,'travel frequence'!$A$1:$D$1,0),FALSE)*BT73*IF(ISNA(VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BV73=\"N\",0,SUM(BX73,'Other cost'!$B$16,VLOOKUP(BY73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BW73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC73,'travel frequence'!$A$1:$D$4,MATCH(CB73,'travel frequence'!$A$1:$D$1,0),FALSE)*CD73*IF(ISNA(VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CF73=\"N\",0,SUM(CH73,'Other cost'!$B$16,VLOOKUP(CI73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CG73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM73,'travel frequence'!$A$1:$D$4,MATCH(CL73,'travel frequence'!$A$1:$D$1,0),FALSE)*CN73*IF(ISNA(VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CP73=\"N\",0,SUM(CR73,'Other cost'!$B$16,VLOOKUP(CS73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CQ73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW73,'travel frequence'!$A$1:$D$4,MATCH(CV73,'travel frequence'!$A$1:$D$1,0),FALSE)*CX73*IF(ISNA(VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.324420426412914},{"$f":"IF(VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CZ73=\"N\",0,SUM(DB73,'Other cost'!$B$16,VLOOKUP(DC73,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(DA73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A73=0,0,IF(A73=1,M73,IF(A73=2,M73+W73,IF(A73=3,M73+W73+AG73,IF(A73=4,M73+W73+AG73+AQ73,IF(A73=5,M73+W73+AG73+AQ73+BA73,IF(A73=6,M73+W73+AG73+AQ73+BA73+BK73,IF(A73=7,M73+W73+AG73+AQ73+BA73+BK73+BU73,IF(A73=8,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73,IF(A73=9,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73,IF(A73=10,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73+CY73))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":34.095087513258548}]
[4,76,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},17,123,19127,28481914,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K78,'travel frequence'!$A$1:$D$4,MATCH(J78,'travel frequence'!$A$1:$D$1,0),FALSE)*L78*IF(ISNA(VLOOKUP(L78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(N78=\"N\",0,SUM(P78,'Other cost'!$B$16,VLOOKUP(Q78,'Other cost'!$A$9:$B$13,2,FALSE),IF(O78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(O78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U78,'travel frequence'!$A$1:$D$4,MATCH(T78,'travel frequence'!$A$1:$D$1,0),FALSE)*V78*IF(ISNA(VLOOKUP(V78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.5350939709374},{"$f":"IF(VLOOKUP(S78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(X78=\"N\",0,SUM(Z78,'Other cost'!$B$16,VLOOKUP(AA78,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(Y78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE78,'travel frequence'!$A$1:$D$4,MATCH(AD78,'travel frequence'!$A$1:$D$1,0),FALSE)*AF78*IF(ISNA(VLOOKUP(AF78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.052280751767501},{"$f":"IF(VLOOKUP(AC78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(AH78=\"N\",0,SUM(AJ78,'Other cost'!$B$16,VLOOKUP(AK78,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(AI78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO78,'travel frequence'!$A$1:$D$4,MATCH(AN78,'travel frequence'!$A$1:$D$1,0),FALSE)*AP78*IF(ISNA(VLOOKUP(AP78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46829.317894387787},{"$f":"IF(VLOOKUP(AM78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(AR78=\"N\",0,SUM(AT78,'Other cost'!$B$16,VLOOKUP(AU78,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(AS78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY78,'travel frequence'!$A$1:$D$4,MATCH(AX78,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ78*IF(ISNA(VLOOKUP(AZ78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BB78=\"N\",0,SUM(BD78,'Other cost'!$B$16,VLOOKUP(BE78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BC78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI78,'travel frequence'!$A$1:$D$4,MATCH(BH78,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ78*IF(ISNA(VLOOKUP(BJ78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700430874555808},{"$f":"IF(VLOOKUP(BG78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BL78=\"N\",0,SUM(BN78,'Other cost'!$B$16,VLOOKUP(BO78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BM78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS78,'travel frequence'!$A$1:$D$4,MATCH(BR78,'travel frequence'!$A$1:$D$1,0),FALSE)*BT78*IF(ISNA(VLOOKUP(BT78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3448.3406813140095},{"$f":"IF(VLOOKUP(BQ78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BV78=\"N\",0,SUM(BX78,'Other cost'!$B$16,VLOOKUP(BY78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BW78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC78,'travel frequence'!$A$1:$D$4,MATCH(CB78,'travel frequence'!$A$1:$D$1,0),FALSE)*CD78*IF(ISNA(VLOOKUP(CD78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9800.3219910028402},{"$f":"IF(VLOOKUP(CA78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CF78=\"N\",0,SUM(CH78,'Other cost'!$B$16,VLOOKUP(CI78,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(CG78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM78,'travel frequence'!$A$1:$D$4,MATCH(CL78,'travel frequence'!$A$1:$D$1,0),FALSE)*CN78*IF(ISNA(VLOOKUP(CN78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CP78=\"N\",0,SUM(CR78,'Other cost'!$B$16,VLOOKUP(CS78,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(CQ78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW78,'travel frequence'!$A$1:$D$4,MATCH(CV78,'travel frequence'!$A$1:$D$1,0),FALSE)*CX78*IF(ISNA(VLOOKUP(CX78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.472091953668702},{"$f":"IF(VLOOKUP(CU78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CZ78=\"N\",0,SUM(DB78,'Other cost'!$B$16,VLOOKUP(DC78,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(DA78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A78=0,0,IF(A78=1,M78,IF(A78=2,M78+W78,IF(A78=3,M78+W78+AG78,IF(A78=4,M78+W78+AG78+AQ78,IF(A78=5,M78+W78+AG78+AQ78+BA78,IF(A78=6,M78+W78+AG78+AQ78+BA78+BK78,IF(A78=7,M78+W78+AG78+AQ78+BA78+BK78+BU78,IF(A78=8,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78,IF(A78=9,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78+CO78,IF(A78=10,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78+CO78+CY78))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":52343.949016376799}]
[9,77,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},34,123,7718,43818439,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K79,'travel frequence'!$A$1:$D$4,MATCH(J79,'travel frequence'!$A$1:$D$1,0),FALSE)*L79*IF(ISNA(VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(N79=\"N\",0,SUM(P79,'Other cost'!$B$16,VLOOKUP(Q79,'Other cost'!$A$9:$B$13,2,FALSE),IF(O79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(O79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U79,'travel frequence'!$A$1:$D$4,MATCH(T79,'travel frequence'!$A$1:$D$1,0),FALSE)*V79*IF(ISNA(VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(X79=\"N\",0,SUM(Z79,'Other cost'!$B$16,VLOOKUP(AA79,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(Y79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE79,'travel frequence'!$A$1:$D$4,MATCH(AD79,'travel frequence'!$A$1:$D$1,0),FALSE)*AF79*IF(ISNA(VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.71678049964835888},{"$f":"IF(VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AH79=\"N\",0,SUM(AJ79,'Other cost'!$B$16,VLOOKUP(AK79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AI79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO79,'travel frequence'!$A$1:$D$4,MATCH(AN79,'travel frequence'!$A$1:$D$1,0),FALSE)*AP79*IF(ISNA(VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3069.1930968985603},{"$f":"IF(VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AR79=\"N\",0,SUM(AT79,'Other cost'!$B$16,VLOOKUP(AU79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AS79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY79,'travel frequence'!$A$1:$D$4,MATCH(AX79,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ79*IF(ISNA(VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31412.725896531378},{"$f":"IF(VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BB79=\"N\",0,SUM(BD79,'Other cost'!$B$16,VLOOKUP(BE79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BC79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BG79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI79,'travel frequence'!$A$1:$D$4,MATCH(BH79,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ79*IF(ISNA(VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1951.0123438021933},{"$f":"IF(VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BL79=\"N\",0,SUM(BN79,'Other cost'!$B$16,VLOOKUP(BO79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BM79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS79,'travel frequence'!$A$1:$D$4,MATCH(BR79,'travel frequence'!$A$1:$D$1,0),FALSE)*BT79*IF(ISNA(VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.72519616126112},{"$f":"IF(VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BV79=\"N\",0,SUM(BX79,'Other cost'!$B$16,VLOOKUP(BY79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BW79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC79,'travel frequence'!$A$1:$D$4,MATCH(CB79,'travel frequence'!$A$1:$D$1,0),FALSE)*CD79*IF(ISNA(VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5133861675981417},{"$f":"IF(VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CF79=\"N\",0,SUM(CH79,'Other cost'!$B$16,VLOOKUP(CI79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CG79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM79,'travel frequence'!$A$1:$D$4,MATCH(CL79,'travel frequence'!$A$1:$D$1,0),FALSE)*CN79*IF(ISNA(VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.239721423547985},{"$f":"IF(VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CP79=\"N\",0,SUM(CR79,'Other cost'!$B$16,VLOOKUP(CS79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CQ79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW79,'travel frequence'!$A$1:$D$4,MATCH(CV79,'travel frequence'!$A$1:$D$1,0),FALSE)*CX79*IF(ISNA(VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":341.32404745159948},{"$f":"IF(VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CZ79=\"N\",0,SUM(DB79,'Other cost'!$B$16,VLOOKUP(DC79,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(DA79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A79=0,0,IF(A79=1,M79,IF(A79=2,M79+W79,IF(A79=3,M79+W79+AG79,IF(A79=4,M79+W79+AG79+AQ79,IF(A79=5,M79+W79+AG79+AQ79+BA79,IF(A79=6,M79+W79+AG79+AQ79+BA79+BK79,IF(A79=7,M79+W79+AG79+AQ79+BA79+BK79+BU79,IF(A79=8,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79,IF(A79=9,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79,IF(A79=10,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79+CY79))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":39174.919288570505}]
[3,80,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},11,326,8944,42987931,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!I82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K82,'travel frequence'!$A$1:$D$4,MATCH(J82,'travel frequence'!$A$1:$D$1,0),FALSE)*L82*IF(ISNA(VLOOKUP(L82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5873076482365907},{"$f":"IF(VLOOKUP(I82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(N82=\"N\",0,SUM(P82,'Other cost'!$B$16,VLOOKUP(Q82,'Other cost'!$A$9:$B$13,2,FALSE),IF(O82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(O82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(I82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!S82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U82,'travel frequence'!$A$1:$D$4,MATCH(T82,'travel frequence'!$A$1:$D$1,0),FALSE)*V82*IF(ISNA(VLOOKUP(V82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(X82=\"N\",0,SUM(Z82,'Other cost'!$B$16,VLOOKUP(AA82,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(Y82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(S82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!AC82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE82,'travel frequence'!$A$1:$D$4,MATCH(AD82,'travel frequence'!$A$1:$D$1,0),FALSE)*AF82*IF(ISNA(VLOOKUP(AF82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1462.6723680331836},{"$f":"IF(VLOOKUP(AC82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(AH82=\"N\",0,SUM(AJ82,'Other cost'!$B$16,VLOOKUP(AK82,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(AI82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(AC82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!AM82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO82,'travel frequence'!$A$1:$D$4,MATCH(AN82,'travel frequence'!$A$1:$D$1,0),FALSE)*AP82*IF(ISNA(VLOOKUP(AP82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":506.8565370261411},{"$f":"IF(VLOOKUP(AM82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(AR82=\"N\",0,SUM(AT82,'Other cost'!$B$16,VLOOKUP(AU82,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(AS82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(AM82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!AW82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY82,'travel frequence'!$A$1:$D$4,MATCH(AX82,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ82*IF(ISNA(VLOOKUP(AZ82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.212824325042476},{"$f":"IF(VLOOKUP(AW82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(BB82=\"N\",0,SUM(BD82,'Other cost'!$B$16,VLOOKUP(BE82,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(BC82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(AW82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!BG82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI82,'travel frequence'!$A$1:$D$4,MATCH(BH82,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ82*IF(ISNA(VLOOKUP(BJ82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":145.95978880752793},{"$f":"IF(VLOOKUP(BG82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(BL82=\"N\",0,SUM(BN82,'Other cost'!$B$16,VLOOKUP(BO82,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(BM82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(BG82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!BQ82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS82,'travel frequence'!$A$1:$D$4,MATCH(BR82,'travel frequence'!$A$1:$D$1,0),FALSE)*BT82*IF(ISNA(VLOOKUP(BT82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1414.4296551216391},{"$f":"IF(VLOOKUP(BQ82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(BV82=\"N\",0,SUM(BX82,'Other cost'!$B$16,VLOOKUP(BY82,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(BW82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(BQ82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!CA82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC82,'travel frequence'!$A$1:$D$4,MATCH(CB82,'travel frequence'!$A$1:$D$1,0),FALSE)*CD82*IF(ISNA(VLOOKUP(CD82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2172.0206667786888},{"$f":"IF(VLOOKUP(CA82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(CF82=\"N\",0,SUM(CH82,'Other cost'!$B$16,VLOOKUP(CI82,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(CG82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(CA82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!CK82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM82,'travel frequence'!$A$1:$D$4,MATCH(CL82,'travel frequence'!$A$1:$D$1,0),FALSE)*CN82*IF(ISNA(VLOOKUP(CN82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.284932041149343},{"$f":"IF(VLOOKUP(CK82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(CP82=\"N\",0,SUM(CR82,'Other cost'!$B$16,VLOOKUP(CS82,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(CQ82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(CK82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU82,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR81,IF(ISNA(VLOOKUP(Simulation!CU82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU82,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW82,'travel frequence'!$A$1:$D$4,MATCH(CV82,'travel frequence'!$A$1:$D$1,0),FALSE)*CX82*IF(ISNA(VLOOKUP(CX82,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX82,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1971.1087551016597},{"$f":"IF(VLOOKUP(CU82,'Industry Type P'!$A$1:$S$102,MATCH($C82,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ82=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H82,IF(CZ82=\"N\",0,SUM(DB82,'Other cost'!$B$16,VLOOKUP(DC82,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA82>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE),HLOOKUP(DA82,'Salary in Industry'!$N$1:$AQ$1001,$B82+1,FALSE)),IF(ISNA(VLOOKUP(CU82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU82,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A82=0,0,IF(A82=1,M82,IF(A82=2,M82+W82,IF(A82=3,M82+W82+AG82,IF(A82=4,M82+W82+AG82+AQ82,IF(A82=5,M82+W82+AG82+AQ82+BA82,IF(A82=6,M82+W82+AG82+AQ82+BA82+BK82,IF(A82=7,M82+W82+AG82+AQ82+BA82+BK82+BU82,IF(A82=8,M82+W82+AG82+AQ82+BA82+BK82+BU82+CE82,IF(A82=9,M82+W82+AG82+AQ82+BA82+BK82+BU82+CE82+CO82,IF(A82=10,M82+W82+AG82+AQ82+BA82+BK82+BU82+CE82+CO82+CY82))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":1576.2080813784719}]
[0,85,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},7,134,13362,28543281,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K87,'travel frequence'!$A$1:$D$4,MATCH(J87,'travel frequence'!$A$1:$D$1,0),FALSE)*L87*IF(ISNA(VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(N87=\"N\",0,SUM(P87,'Other cost'!$B$16,VLOOKUP(Q87,'Other cost'!$A$9:$B$13,2,FALSE),IF(O87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(O87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(S87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U87,'travel frequence'!$A$1:$D$4,MATCH(T87,'travel frequence'!$A$1:$D$1,0),FALSE)*V87*IF(ISNA(VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1126.3926530225538},{"$f":"IF(VLOOKUP(S87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(X87=\"N\",0,SUM(Z87,'Other cost'!$B$16,VLOOKUP(AA87,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(Y87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE87,'travel frequence'!$A$1:$D$4,MATCH(AD87,'travel frequence'!$A$1:$D$1,0),FALSE)*AF87*IF(ISNA(VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2199.2583824510607},{"$f":"IF(VLOOKUP(AC87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AH87=\"N\",0,SUM(AJ87,'Other cost'!$B$16,VLOOKUP(AK87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AI87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO87,'travel frequence'!$A$1:$D$4,MATCH(AN87,'travel frequence'!$A$1:$D$1,0),FALSE)*AP87*IF(ISNA(VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(AR87=\"N\",0,SUM(AT87,'Other cost'!$B$16,VLOOKUP(AU87,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(AS87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY87,'travel frequence'!$A$1:$D$4,MATCH(AX87,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ87*IF(ISNA(VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2159398883663517},{"$f":"IF(VLOOKUP(AW87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BB87=\"N\",0,SUM(BD87,'Other cost'!$B$16,VLOOKUP(BE87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BC87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BG87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI87,'travel frequence'!$A$1:$D$4,MATCH(BH87,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ87*IF(ISNA(VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.5333778178545234},{"$f":"IF(VLOOKUP(BG87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BL87=\"N\",0,SUM(BN87,'Other cost'!$B$16,VLOOKUP(BO87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BM87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS87,'travel frequence'!$A$1:$D$4,MATCH(BR87,'travel frequence'!$A$1:$D$1,0),FALSE)*BT87*IF(ISNA(VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(BV87=\"N\",0,SUM(BX87,'Other cost'!$B$16,VLOOKUP(BY87,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(BW87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC87,'travel frequence'!$A$1:$D$4,MATCH(CB87,'travel frequence'!$A$1:$D$1,0),FALSE)*CD87*IF(ISNA(VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CF87=\"N\",0,SUM(CH87,'Other cost'!$B$16,VLOOKUP(CI87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CG87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM87,'travel frequence'!$A$1:$D$4,MATCH(CL87,'travel frequence'!$A$1:$D$1,0),FALSE)*CN87*IF(ISNA(VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3066.8854686548048},{"$f":"IF(VLOOKUP(CK87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CP87=\"N\",0,SUM(CR87,'Other cost'!$B$16,VLOOKUP(CS87,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(CQ87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU87,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR86,IF(ISNA(VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU87,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW87,'travel frequence'!$A$1:$D$4,MATCH(CV87,'travel frequence'!$A$1:$D$1,0),FALSE)*CX87*IF(ISNA(VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX87,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU87,'Industry Type P'!$A$1:$S$102,MATCH($C87,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ87=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H87,IF(CZ87=\"N\",0,SUM(DB87,'Other cost'!$B$16,VLOOKUP(DC87,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA87>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE),HLOOKUP(DA87,'Salary in Industry'!$N$1:$AQ$1001,$B87+1,FALSE)),IF(ISNA(VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU87,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A87=0,0,IF(A87=1,M87,IF(A87=2,M87+W87,IF(A87=3,M87+W87+AG87,IF(A87=4,M87+W87+AG87+AQ87,IF(A87=5,M87+W87+AG87+AQ87+BA87,IF(A87=6,M87+W87+AG87+AQ87+BA87+BK87,IF(A87=7,M87+W87+AG87+AQ87+BA87+BK87+BU87,IF(A87=8,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87,IF(A87=9,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87,IF(A87=10,M87+W87+AG87+AQ87+BA87+BK87+BU87+CE87+CO87+CY87))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[0,88,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},44,218,17590,23143696,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K90,'travel frequence'!$A$1:$D$4,MATCH(J90,'travel frequence'!$A$1:$D$1,0),FALSE)*L90*IF(ISNA(VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4192.1769622095671},{"$f":"IF(VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(N90=\"N\",0,SUM(P90,'Other cost'!$B$16,VLOOKUP(Q90,'Other cost'!$A$9:$B$13,2,FALSE),IF(O90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(O90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(S90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U90,'travel frequence'!$A$1:$D$4,MATCH(T90,'travel frequence'!$A$1:$D$1,0),FALSE)*V90*IF(ISNA(VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0075735181947474},{"$f":"IF(VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(X90=\"N\",0,SUM(Z90,'Other cost'!$B$16,VLOOKUP(AA90,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(Y90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE90,'travel frequence'!$A$1:$D$4,MATCH(AD90,'travel frequence'!$A$1:$D$1,0),FALSE)*AF90*IF(ISNA(VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3472.7290004777383},{"$f":"IF(VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AH90=\"N\",0,SUM(AJ90,'Other cost'!$B$16,VLOOKUP(AK90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AI90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO90,'travel frequence'!$A$1:$D$4,MATCH(AN90,'travel frequence'!$A$1:$D$1,0),FALSE)*AP90*IF(ISNA(VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AR90=\"N\",0,SUM(AT90,'Other cost'!$B$16,VLOOKUP(AU90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AS90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY90,'travel frequence'!$A$1:$D$4,MATCH(AX90,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ90*IF(ISNA(VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BB90=\"N\",0,SUM(BD90,'Other cost'!$B$16,VLOOKUP(BE90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BC90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI90,'travel frequence'!$A$1:$D$4,MATCH(BH90,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ90*IF(ISNA(VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4662078963569309},{"$f":"IF(VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BL90=\"N\",0,SUM(BN90,'Other cost'!$B$16,VLOOKUP(BO90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BM90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS90,'travel frequence'!$A$1:$D$4,MATCH(BR90,'travel frequence'!$A$1:$D$1,0),FALSE)*BT90*IF(ISNA(VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700990329284394},{"$f":"IF(VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BV90=\"N\",0,SUM(BX90,'Other cost'!$B$16,VLOOKUP(BY90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BW90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC90,'travel frequence'!$A$1:$D$4,MATCH(CB90,'travel frequence'!$A$1:$D$1,0),FALSE)*CD90*IF(ISNA(VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.26420034661515},{"$f":"IF(VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CF90=\"N\",0,SUM(CH90,'Other cost'!$B$16,VLOOKUP(CI90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CG90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM90,'travel frequence'!$A$1:$D$4,MATCH(CL90,'travel frequence'!$A$1:$D$1,0),FALSE)*CN90*IF(ISNA(VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":217.91107579633677},{"$f":"IF(VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CP90=\"N\",0,SUM(CR90,'Other cost'!$B$16,VLOOKUP(CS90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CQ90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW90,'travel frequence'!$A$1:$D$4,MATCH(CV90,'travel frequence'!$A$1:$D$1,0),FALSE)*CX90*IF(ISNA(VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CZ90=\"N\",0,SUM(DB90,'Other cost'!$B$16,VLOOKUP(DC90,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(DA90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A90=0,0,IF(A90=1,M90,IF(A90=2,M90+W90,IF(A90=3,M90+W90+AG90,IF(A90=4,M90+W90+AG90+AQ90,IF(A90=5,M90+W90+AG90+AQ90+BA90,IF(A90=6,M90+W90+AG90+AQ90+BA90+BK90,IF(A90=7,M90+W90+AG90+AQ90+BA90+BK90+BU90,IF(A90=8,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90,IF(A90=9,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90,IF(A90=10,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90+CY90))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[6,93,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},11,309,16794,7255975,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K95,'travel frequence'!$A$1:$D$4,MATCH(J95,'travel frequence'!$A$1:$D$1,0),FALSE)*L95*IF(ISNA(VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8845728651691926},{"$f":"IF(VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(N95=\"N\",0,SUM(P95,'Other cost'!$B$16,VLOOKUP(Q95,'Other cost'!$A$9:$B$13,2,FALSE),IF(O95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(O95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U95,'travel frequence'!$A$1:$D$4,MATCH(T95,'travel frequence'!$A$1:$D$1,0),FALSE)*V95*IF(ISNA(VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.15060279903919},{"$f":"IF(VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(X95=\"N\",0,SUM(Z95,'Other cost'!$B$16,VLOOKUP(AA95,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(Y95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE95,'travel frequence'!$A$1:$D$4,MATCH(AD95,'travel frequence'!$A$1:$D$1,0),FALSE)*AF95*IF(ISNA(VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1242.8152432681429},{"$f":"IF(VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AH95=\"N\",0,SUM(AJ95,'Other cost'!$B$16,VLOOKUP(AK95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AI95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO95,'travel frequence'!$A$1:$D$4,MATCH(AN95,'travel frequence'!$A$1:$D$1,0),FALSE)*AP95*IF(ISNA(VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.982086467640336},{"$f":"IF(VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AR95=\"N\",0,SUM(AT95,'Other cost'!$B$16,VLOOKUP(AU95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AS95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY95,'travel frequence'!$A$1:$D$4,MATCH(AX95,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ95*IF(ISNA(VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661395823661725},{"$f":"IF(VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BB95=\"N\",0,SUM(BD95,'Other cost'!$B$16,VLOOKUP(BE95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BC95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI95,'travel frequence'!$A$1:$D$4,MATCH(BH95,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ95*IF(ISNA(VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BL95=\"N\",0,SUM(BN95,'Other cost'!$B$16,VLOOKUP(BO95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BM95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS95,'travel frequence'!$A$1:$D$4,MATCH(BR95,'travel frequence'!$A$1:$D$1,0),FALSE)*BT95*IF(ISNA(VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.819411105952919},{"$f":"IF(VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BV95=\"N\",0,SUM(BX95,'Other cost'!$B$16,VLOOKUP(BY95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BW95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC95,'travel frequence'!$A$1:$D$4,MATCH(CB95,'travel frequence'!$A$1:$D$1,0),FALSE)*CD95*IF(ISNA(VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.38967568950881},{"$f":"IF(VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CF95=\"N\",0,SUM(CH95,'Other cost'!$B$16,VLOOKUP(CI95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CG95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM95,'travel frequence'!$A$1:$D$4,MATCH(CL95,'travel frequence'!$A$1:$D$1,0),FALSE)*CN95*IF(ISNA(VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1889.4381379252088},{"$f":"IF(VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CP95=\"N\",0,SUM(CR95,'Other cost'!$B$16,VLOOKUP(CS95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CQ95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW95,'travel frequence'!$A$1:$D$4,MATCH(CV95,'travel frequence'!$A$1:$D$1,0),FALSE)*CX95*IF(ISNA(VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7909.5975806786855},{"$f":"IF(VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CZ95=\"N\",0,SUM(DB95,'Other cost'!$B$16,VLOOKUP(DC95,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(DA95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A95=0,0,IF(A95=1,M95,IF(A95=2,M95+W95,IF(A95=3,M95+W95+AG95,IF(A95=4,M95+W95+AG95+AQ95,IF(A95=5,M95+W95+AG95+AQ95+BA95,IF(A95=6,M95+W95+AG95+AQ95+BA95+BK95,IF(A95=7,M95+W95+AG95+AQ95+BA95+BK95+BU95,IF(A95=8,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95,IF(A95=9,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95,IF(A95=10,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95+CY95))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":1491.3839587199964}]
[5,96,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},27,412,16250,30896819,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K98,'travel frequence'!$A$1:$D$4,MATCH(J98,'travel frequence'!$A$1:$D$1,0),FALSE)*L98*IF(ISNA(VLOOKUP(L98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(N98=\"N\",0,SUM(P98,'Other cost'!$B$16,VLOOKUP(Q98,'Other cost'!$A$9:$B$13,2,FALSE),IF(O98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(O98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U98,'travel frequence'!$A$1:$D$4,MATCH(T98,'travel frequence'!$A$1:$D$1,0),FALSE)*V98*IF(ISNA(VLOOKUP(V98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.644213696672161},{"$f":"IF(VLOOKUP(S98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(X98=\"N\",0,SUM(Z98,'Other cost'!$B$16,VLOOKUP(AA98,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(Y98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE98,'travel frequence'!$A$1:$D$4,MATCH(AD98,'travel frequence'!$A$1:$D$1,0),FALSE)*AF98*IF(ISNA(VLOOKUP(AF98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3893714919046394},{"$f":"IF(VLOOKUP(AC98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(AH98=\"N\",0,SUM(AJ98,'Other cost'!$B$16,VLOOKUP(AK98,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(AI98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO98,'travel frequence'!$A$1:$D$4,MATCH(AN98,'travel frequence'!$A$1:$D$1,0),FALSE)*AP98*IF(ISNA(VLOOKUP(AP98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(AR98=\"N\",0,SUM(AT98,'Other cost'!$B$16,VLOOKUP(AU98,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(AS98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY98,'travel frequence'!$A$1:$D$4,MATCH(AX98,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ98*IF(ISNA(VLOOKUP(AZ98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5479.8474279997536},{"$f":"IF(VLOOKUP(AW98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BB98=\"N\",0,SUM(BD98,'Other cost'!$B$16,VLOOKUP(BE98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BC98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI98,'travel frequence'!$A$1:$D$4,MATCH(BH98,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ98*IF(ISNA(VLOOKUP(BJ98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.1394765164},{"$f":"IF(VLOOKUP(BG98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BL98=\"N\",0,SUM(BN98,'Other cost'!$B$16,VLOOKUP(BO98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BM98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS98,'travel frequence'!$A$1:$D$4,MATCH(BR98,'travel frequence'!$A$1:$D$1,0),FALSE)*BT98*IF(ISNA(VLOOKUP(BT98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(BV98=\"N\",0,SUM(BX98,'Other cost'!$B$16,VLOOKUP(BY98,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(BW98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC98,'travel frequence'!$A$1:$D$4,MATCH(CB98,'travel frequence'!$A$1:$D$1,0),FALSE)*CD98*IF(ISNA(VLOOKUP(CD98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2564018255171154},{"$f":"IF(VLOOKUP(CA98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CF98=\"N\",0,SUM(CH98,'Other cost'!$B$16,VLOOKUP(CI98,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(CG98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM98,'travel frequence'!$A$1:$D$4,MATCH(CL98,'travel frequence'!$A$1:$D$1,0),FALSE)*CN98*IF(ISNA(VLOOKUP(CN98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.78122494217601},{"$f":"IF(VLOOKUP(CK98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CP98=\"N\",0,SUM(CR98,'Other cost'!$B$16,VLOOKUP(CS98,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(CQ98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU98,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR97,IF(ISNA(VLOOKUP(Simulation!CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU98,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW98,'travel frequence'!$A$1:$D$4,MATCH(CV98,'travel frequence'!$A$1:$D$1,0),FALSE)*CX98*IF(ISNA(VLOOKUP(CX98,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX98,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9134520537067541},{"$f":"IF(VLOOKUP(CU98,'Industry Type P'!$A$1:$S$102,MATCH($C98,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ98=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H98,IF(CZ98=\"N\",0,SUM(DB98,'Other cost'!$B$16,VLOOKUP(DC98,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA98>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE),HLOOKUP(DA98,'Salary in Industry'!$N$1:$AQ$1001,$B98+1,FALSE)),IF(ISNA(VLOOKUP(CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU98,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A98=0,0,IF(A98=1,M98,IF(A98=2,M98+W98,IF(A98=3,M98+W98+AG98,IF(A98=4,M98+W98+AG98+AQ98,IF(A98=5,M98+W98+AG98+AQ98+BA98,IF(A98=6,M98+W98+AG98+AQ98+BA98+BK98,IF(A98=7,M98+W98+AG98+AQ98+BA98+BK98+BU98,IF(A98=8,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98,IF(A98=9,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98+CO98,IF(A98=10,M98+W98+AG98+AQ98+BA98+BK98+BU98+CE98+CO98+CY98))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":5906.1150708855694}]
[6,98,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},44,163,9534,32792497,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K100,'travel frequence'!$A$1:$D$4,MATCH(J100,'travel frequence'!$A$1:$D$1,0),FALSE)*L100*IF(ISNA(VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3625095371412446},{"$f":"IF(VLOOKUP(I100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(N100=\"N\",0,SUM(P100,'Other cost'!$B$16,VLOOKUP(Q100,'Other cost'!$A$9:$B$13,2,FALSE),IF(O100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(O100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U100,'travel frequence'!$A$1:$D$4,MATCH(T100,'travel frequence'!$A$1:$D$1,0),FALSE)*V100*IF(ISNA(VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.4493250932471},{"$f":"IF(VLOOKUP(S100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(X100=\"N\",0,SUM(Z100,'Other cost'!$B$16,VLOOKUP(AA100,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(Y100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE100,'travel frequence'!$A$1:$D$4,MATCH(AD100,'travel frequence'!$A$1:$D$1,0),FALSE)*AF100*IF(ISNA(VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5853495980906276},{"$f":"IF(VLOOKUP(AC100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AH100=\"N\",0,SUM(AJ100,'Other cost'!$B$16,VLOOKUP(AK100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AI100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO100,'travel frequence'!$A$1:$D$4,MATCH(AN100,'travel frequence'!$A$1:$D$1,0),FALSE)*AP100*IF(ISNA(VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2338.7499348440542},{"$f":"IF(VLOOKUP(AM100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(AR100=\"N\",0,SUM(AT100,'Other cost'!$B$16,VLOOKUP(AU100,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(AS100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY100,'travel frequence'!$A$1:$D$4,MATCH(AX100,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ100*IF(ISNA(VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.823879001095328},{"$f":"IF(VLOOKUP(AW100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BB100=\"N\",0,SUM(BD100,'Other cost'!$B$16,VLOOKUP(BE100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BC100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI100,'travel frequence'!$A$1:$D$4,MATCH(BH100,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ100*IF(ISNA(VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BL100=\"N\",0,SUM(BN100,'Other cost'!$B$16,VLOOKUP(BO100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BM100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS100,'travel frequence'!$A$1:$D$4,MATCH(BR100,'travel frequence'!$A$1:$D$1,0),FALSE)*BT100*IF(ISNA(VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(BV100=\"N\",0,SUM(BX100,'Other cost'!$B$16,VLOOKUP(BY100,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(BW100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC100,'travel frequence'!$A$1:$D$4,MATCH(CB100,'travel frequence'!$A$1:$D$1,0),FALSE)*CD100*IF(ISNA(VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.011030684919545},{"$f":"IF(VLOOKUP(CA100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CF100=\"N\",0,SUM(CH100,'Other cost'!$B$16,VLOOKUP(CI100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CG100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM100,'travel frequence'!$A$1:$D$4,MATCH(CL100,'travel frequence'!$A$1:$D$1,0),FALSE)*CN100*IF(ISNA(VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2083.1264146851031},{"$f":"IF(VLOOKUP(CK100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CP100=\"N\",0,SUM(CR100,'Other cost'!$B$16,VLOOKUP(CS100,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(CQ100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU100,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR99,IF(ISNA(VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU100,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW100,'travel frequence'!$A$1:$D$4,MATCH(CV100,'travel frequence'!$A$1:$D$1,0),FALSE)*CX100*IF(ISNA(VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX100,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20226.780437529844},{"$f":"IF(VLOOKUP(CU100,'Industry Type P'!$A$1:$S$102,MATCH($C100,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ100=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H100,IF(CZ100=\"N\",0,SUM(DB100,'Other cost'!$B$16,VLOOKUP(DC100,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA100>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE),HLOOKUP(DA100,'Salary in Industry'!$N$1:$AQ$1001,$B100+1,FALSE)),IF(ISNA(VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU100,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A100=0,0,IF(A100=1,M100,IF(A100=2,M100+W100,IF(A100=3,M100+W100+AG100,IF(A100=4,M100+W100+AG100+AQ100,IF(A100=5,M100+W100+AG100+AQ100+BA100,IF(A100=6,M100+W100+AG100+AQ100+BA100+BK100,IF(A100=7,M100+W100+AG100+AQ100+BA100+BK100+BU100,IF(A100=8,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100,IF(A100=9,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100,IF(A100=10,M100+W100+AG100+AQ100+BA100+BK100+BU100+CE100+CO100+CY100))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":3884.4676260504998}]
[6,101,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},48,290,10475,8801494,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K103,'travel frequence'!$A$1:$D$4,MATCH(J103,'travel frequence'!$A$1:$D$1,0),FALSE)*L103*IF(ISNA(VLOOKUP(L103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3604.6410490111211},{"$f":"IF(VLOOKUP(I103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(N103=\"N\",0,SUM(P103,'Other cost'!$B$16,VLOOKUP(Q103,'Other cost'!$A$9:$B$13,2,FALSE),IF(O103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(O103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U103,'travel frequence'!$A$1:$D$4,MATCH(T103,'travel frequence'!$A$1:$D$1,0),FALSE)*V103*IF(ISNA(VLOOKUP(V103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.87419825871768},{"$f":"IF(VLOOKUP(S103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(X103=\"N\",0,SUM(Z103,'Other cost'!$B$16,VLOOKUP(AA103,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(Y103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE103,'travel frequence'!$A$1:$D$4,MATCH(AD103,'travel frequence'!$A$1:$D$1,0),FALSE)*AF103*IF(ISNA(VLOOKUP(AF103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2334.9988690900259},{"$f":"IF(VLOOKUP(AC103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(AH103=\"N\",0,SUM(AJ103,'Other cost'!$B$16,VLOOKUP(AK103,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(AI103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO103,'travel frequence'!$A$1:$D$4,MATCH(AN103,'travel frequence'!$A$1:$D$1,0),FALSE)*AP103*IF(ISNA(VLOOKUP(AP103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":939.33668790821628},{"$f":"IF(VLOOKUP(AM103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(AR103=\"N\",0,SUM(AT103,'Other cost'!$B$16,VLOOKUP(AU103,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(AS103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY103,'travel frequence'!$A$1:$D$4,MATCH(AX103,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ103*IF(ISNA(VLOOKUP(AZ103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":235.50321520205995},{"$f":"IF(VLOOKUP(AW103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BB103=\"N\",0,SUM(BD103,'Other cost'!$B$16,VLOOKUP(BE103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BC103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI103,'travel frequence'!$A$1:$D$4,MATCH(BH103,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ103*IF(ISNA(VLOOKUP(BJ103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.2451895523059},{"$f":"IF(VLOOKUP(BG103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BL103=\"N\",0,SUM(BN103,'Other cost'!$B$16,VLOOKUP(BO103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BM103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS103,'travel frequence'!$A$1:$D$4,MATCH(BR103,'travel frequence'!$A$1:$D$1,0),FALSE)*BT103*IF(ISNA(VLOOKUP(BT103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2965.0779290032078},{"$f":"IF(VLOOKUP(BQ103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(BV103=\"N\",0,SUM(BX103,'Other cost'!$B$16,VLOOKUP(BY103,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(BW103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC103,'travel frequence'!$A$1:$D$4,MATCH(CB103,'travel frequence'!$A$1:$D$1,0),FALSE)*CD103*IF(ISNA(VLOOKUP(CD103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.3166690279431},{"$f":"IF(VLOOKUP(CA103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CF103=\"N\",0,SUM(CH103,'Other cost'!$B$16,VLOOKUP(CI103,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(CG103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM103,'travel frequence'!$A$1:$D$4,MATCH(CL103,'travel frequence'!$A$1:$D$1,0),FALSE)*CN103*IF(ISNA(VLOOKUP(CN103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CP103=\"N\",0,SUM(CR103,'Other cost'!$B$16,VLOOKUP(CS103,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(CQ103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU103,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR102,IF(ISNA(VLOOKUP(Simulation!CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU103,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW103,'travel frequence'!$A$1:$D$4,MATCH(CV103,'travel frequence'!$A$1:$D$1,0),FALSE)*CX103*IF(ISNA(VLOOKUP(CX103,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX103,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU103,'Industry Type P'!$A$1:$S$102,MATCH($C103,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ103=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ103=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H103,IF(CZ103=\"N\",0,SUM(DB103,'Other cost'!$B$16,VLOOKUP(DC103,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA103>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE),HLOOKUP(DA103,'Salary in Industry'!$N$1:$AQ$1001,$B103+1,FALSE)),IF(ISNA(VLOOKUP(CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU103,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A103=0,0,IF(A103=1,M103,IF(A103=2,M103+W103,IF(A103=3,M103+W103+AG103,IF(A103=4,M103+W103+AG103+AQ103,IF(A103=5,M103+W103+AG103+AQ103+BA103,IF(A103=6,M103+W103+AG103+AQ103+BA103+BK103,IF(A103=7,M103+W103+AG103+AQ103+BA103+BK103+BU103,IF(A103=8,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103,IF(A103=9,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103+CO103,IF(A103=10,M103+W103+AG103+AQ103+BA103+BK103+BU103+CE103+CO103+CY103))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":10950.504343501761}]
[3,104,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},26,{"$f":"RANDBETWEEN(D106,500)","v":202},{"$f":"RANDBETWEEN(E106,20000)","v":10474},8515248,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K106,'travel frequence'!$A$1:$D$4,MATCH(J106,'travel frequence'!$A$1:$D$1,0),FALSE)*L106*IF(ISNA(VLOOKUP(L106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":74.998234509765311},{"$f":"IF(VLOOKUP(I106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(N106=\"N\",0,SUM(P106,'Other cost'!$B$16,VLOOKUP(Q106,'Other cost'!$A$9:$B$13,2,FALSE),IF(O106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(O106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U106,'travel frequence'!$A$1:$D$4,MATCH(T106,'travel frequence'!$A$1:$D$1,0),FALSE)*V106*IF(ISNA(VLOOKUP(V106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":628.38906166539846},{"$f":"IF(VLOOKUP(S106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(X106=\"N\",0,SUM(Z106,'Other cost'!$B$16,VLOOKUP(AA106,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(Y106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE106,'travel frequence'!$A$1:$D$4,MATCH(AD106,'travel frequence'!$A$1:$D$1,0),FALSE)*AF106*IF(ISNA(VLOOKUP(AF106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":222.45593414127123},{"$f":"IF(VLOOKUP(AC106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(AH106=\"N\",0,SUM(AJ106,'Other cost'!$B$16,VLOOKUP(AK106,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(AI106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO106,'travel frequence'!$A$1:$D$4,MATCH(AN106,'travel frequence'!$A$1:$D$1,0),FALSE)*AP106*IF(ISNA(VLOOKUP(AP106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(AR106=\"N\",0,SUM(AT106,'Other cost'!$B$16,VLOOKUP(AU106,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(AS106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY106,'travel frequence'!$A$1:$D$4,MATCH(AX106,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ106*IF(ISNA(VLOOKUP(AZ106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1993617158288945},{"$f":"IF(VLOOKUP(AW106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BB106=\"N\",0,SUM(BD106,'Other cost'!$B$16,VLOOKUP(BE106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BC106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI106,'travel frequence'!$A$1:$D$4,MATCH(BH106,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ106*IF(ISNA(VLOOKUP(BJ106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BL106=\"N\",0,SUM(BN106,'Other cost'!$B$16,VLOOKUP(BO106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BM106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS106,'travel frequence'!$A$1:$D$4,MATCH(BR106,'travel frequence'!$A$1:$D$1,0),FALSE)*BT106*IF(ISNA(VLOOKUP(BT106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(BV106=\"N\",0,SUM(BX106,'Other cost'!$B$16,VLOOKUP(BY106,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(BW106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC106,'travel frequence'!$A$1:$D$4,MATCH(CB106,'travel frequence'!$A$1:$D$1,0),FALSE)*CD106*IF(ISNA(VLOOKUP(CD106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CF106=\"N\",0,SUM(CH106,'Other cost'!$B$16,VLOOKUP(CI106,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(CG106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM106,'travel frequence'!$A$1:$D$4,MATCH(CL106,'travel frequence'!$A$1:$D$1,0),FALSE)*CN106*IF(ISNA(VLOOKUP(CN106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":165.38269156275265},{"$f":"IF(VLOOKUP(CK106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CP106=\"N\",0,SUM(CR106,'Other cost'!$B$16,VLOOKUP(CS106,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(CQ106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU106,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR105,IF(ISNA(VLOOKUP(Simulation!CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU106,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW106,'travel frequence'!$A$1:$D$4,MATCH(CV106,'travel frequence'!$A$1:$D$1,0),FALSE)*CX106*IF(ISNA(VLOOKUP(CX106,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX106,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.054080553017457},{"$f":"IF(VLOOKUP(CU106,'Industry Type P'!$A$1:$S$102,MATCH($C106,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ106=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ106=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H106,IF(CZ106=\"N\",0,SUM(DB106,'Other cost'!$B$16,VLOOKUP(DC106,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA106>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE),HLOOKUP(DA106,'Salary in Industry'!$N$1:$AQ$1001,$B106+1,FALSE)),IF(ISNA(VLOOKUP(CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU106,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A106=0,0,IF(A106=1,M106,IF(A106=2,M106+W106,IF(A106=3,M106+W106+AG106,IF(A106=4,M106+W106+AG106+AQ106,IF(A106=5,M106+W106+AG106+AQ106+BA106,IF(A106=6,M106+W106+AG106+AQ106+BA106+BK106,IF(A106=7,M106+W106+AG106+AQ106+BA106+BK106+BU106,IF(A106=8,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106,IF(A106=9,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106+CO106,IF(A106=10,M106+W106+AG106+AQ106+BA106+BK106+BU106+CE106+CO106+CY106))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":994.58985065924412}]
[0,107,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},9,228,9926,32583090,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K109,'travel frequence'!$A$1:$D$4,MATCH(J109,'travel frequence'!$A$1:$D$1,0),FALSE)*L109*IF(ISNA(VLOOKUP(L109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.448248220230143},{"$f":"IF(VLOOKUP(I109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(N109=\"N\",0,SUM(P109,'Other cost'!$B$16,VLOOKUP(Q109,'Other cost'!$A$9:$B$13,2,FALSE),IF(O109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(O109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U109,'travel frequence'!$A$1:$D$4,MATCH(T109,'travel frequence'!$A$1:$D$1,0),FALSE)*V109*IF(ISNA(VLOOKUP(V109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5857934989521345},{"$f":"IF(VLOOKUP(S109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(X109=\"N\",0,SUM(Z109,'Other cost'!$B$16,VLOOKUP(AA109,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(Y109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE109,'travel frequence'!$A$1:$D$4,MATCH(AD109,'travel frequence'!$A$1:$D$1,0),FALSE)*AF109*IF(ISNA(VLOOKUP(AF109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":428.85221755376079},{"$f":"IF(VLOOKUP(AC109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(AH109=\"N\",0,SUM(AJ109,'Other cost'!$B$16,VLOOKUP(AK109,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(AI109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO109,'travel frequence'!$A$1:$D$4,MATCH(AN109,'travel frequence'!$A$1:$D$1,0),FALSE)*AP109*IF(ISNA(VLOOKUP(AP109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(AR109=\"N\",0,SUM(AT109,'Other cost'!$B$16,VLOOKUP(AU109,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(AS109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY109,'travel frequence'!$A$1:$D$4,MATCH(AX109,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ109*IF(ISNA(VLOOKUP(AZ109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":329.28967494760673},{"$f":"IF(VLOOKUP(AW109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BB109=\"N\",0,SUM(BD109,'Other cost'!$B$16,VLOOKUP(BE109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BC109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI109,'travel frequence'!$A$1:$D$4,MATCH(BH109,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ109*IF(ISNA(VLOOKUP(BJ109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4125814273920128},{"$f":"IF(VLOOKUP(BG109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BL109=\"N\",0,SUM(BN109,'Other cost'!$B$16,VLOOKUP(BO109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BM109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS109,'travel frequence'!$A$1:$D$4,MATCH(BR109,'travel frequence'!$A$1:$D$1,0),FALSE)*BT109*IF(ISNA(VLOOKUP(BT109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BV109=\"N\",0,SUM(BX109,'Other cost'!$B$16,VLOOKUP(BY109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BW109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC109,'travel frequence'!$A$1:$D$4,MATCH(CB109,'travel frequence'!$A$1:$D$1,0),FALSE)*CD109*IF(ISNA(VLOOKUP(CD109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7345684888834922},{"$f":"IF(VLOOKUP(CA109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CF109=\"N\",0,SUM(CH109,'Other cost'!$B$16,VLOOKUP(CI109,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(CG109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CK109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM109,'travel frequence'!$A$1:$D$4,MATCH(CL109,'travel frequence'!$A$1:$D$1,0),FALSE)*CN109*IF(ISNA(VLOOKUP(CN109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2256947749969642},{"$f":"IF(VLOOKUP(CK109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CP109=\"N\",0,SUM(CR109,'Other cost'!$B$16,VLOOKUP(CS109,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(CQ109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW109,'travel frequence'!$A$1:$D$4,MATCH(CV109,'travel frequence'!$A$1:$D$1,0),FALSE)*CX109*IF(ISNA(VLOOKUP(CX109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CZ109=\"N\",0,SUM(DB109,'Other cost'!$B$16,VLOOKUP(DC109,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(DA109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A109=0,0,IF(A109=1,M109,IF(A109=2,M109+W109,IF(A109=3,M109+W109+AG109,IF(A109=4,M109+W109+AG109+AQ109,IF(A109=5,M109+W109+AG109+AQ109+BA109,IF(A109=6,M109+W109+AG109+AQ109+BA109+BK109,IF(A109=7,M109+W109+AG109+AQ109+BA109+BK109+BU109,IF(A109=8,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109,IF(A109=9,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109+CO109,IF(A109=10,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109+CO109+CY109))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[1,112,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},30,116,7242,44579158,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K114,'travel frequence'!$A$1:$D$4,MATCH(J114,'travel frequence'!$A$1:$D$1,0),FALSE)*L114*IF(ISNA(VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.239622637278048},{"$f":"IF(VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(N114=\"N\",0,SUM(P114,'Other cost'!$B$16,VLOOKUP(Q114,'Other cost'!$A$9:$B$13,2,FALSE),IF(O114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(O114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U114,'travel frequence'!$A$1:$D$4,MATCH(T114,'travel frequence'!$A$1:$D$1,0),FALSE)*V114*IF(ISNA(VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.1698102346982},{"$f":"IF(VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(X114=\"N\",0,SUM(Z114,'Other cost'!$B$16,VLOOKUP(AA114,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(Y114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE114,'travel frequence'!$A$1:$D$4,MATCH(AD114,'travel frequence'!$A$1:$D$1,0),FALSE)*AF114*IF(ISNA(VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":525.49383035884421},{"$f":"IF(VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AH114=\"N\",0,SUM(AJ114,'Other cost'!$B$16,VLOOKUP(AK114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AI114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO114,'travel frequence'!$A$1:$D$4,MATCH(AN114,'travel frequence'!$A$1:$D$1,0),FALSE)*AP114*IF(ISNA(VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AR114=\"N\",0,SUM(AT114,'Other cost'!$B$16,VLOOKUP(AU114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AS114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY114,'travel frequence'!$A$1:$D$4,MATCH(AX114,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ114*IF(ISNA(VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.707546133121},{"$f":"IF(VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BB114=\"N\",0,SUM(BD114,'Other cost'!$B$16,VLOOKUP(BE114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BC114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI114,'travel frequence'!$A$1:$D$4,MATCH(BH114,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ114*IF(ISNA(VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":288.77024498897646},{"$f":"IF(VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BL114=\"N\",0,SUM(BN114,'Other cost'!$B$16,VLOOKUP(BO114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BM114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS114,'travel frequence'!$A$1:$D$4,MATCH(BR114,'travel frequence'!$A$1:$D$1,0),FALSE)*BT114*IF(ISNA(VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BV114=\"N\",0,SUM(BX114,'Other cost'!$B$16,VLOOKUP(BY114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BW114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC114,'travel frequence'!$A$1:$D$4,MATCH(CB114,'travel frequence'!$A$1:$D$1,0),FALSE)*CD114*IF(ISNA(VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2639.0300160621141},{"$f":"IF(VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CF114=\"N\",0,SUM(CH114,'Other cost'!$B$16,VLOOKUP(CI114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CG114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM114,'travel frequence'!$A$1:$D$4,MATCH(CL114,'travel frequence'!$A$1:$D$1,0),FALSE)*CN114*IF(ISNA(VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.77572898767257925},{"$f":"IF(VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CP114=\"N\",0,SUM(CR114,'Other cost'!$B$16,VLOOKUP(CS114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CQ114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW114,'travel frequence'!$A$1:$D$4,MATCH(CV114,'travel frequence'!$A$1:$D$1,0),FALSE)*CX114*IF(ISNA(VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0479245274556095},{"$f":"IF(VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CZ114=\"N\",0,SUM(DB114,'Other cost'!$B$16,VLOOKUP(DC114,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(DA114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A114=0,0,IF(A114=1,M114,IF(A114=2,M114+W114,IF(A114=3,M114+W114+AG114,IF(A114=4,M114+W114+AG114+AQ114,IF(A114=5,M114+W114+AG114+AQ114+BA114,IF(A114=6,M114+W114+AG114+AQ114+BA114+BK114,IF(A114=7,M114+W114+AG114+AQ114+BA114+BK114+BU114,IF(A114=8,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114,IF(A114=9,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114,IF(A114=10,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114+CY114))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":10.999945148528678}]
[0,116,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},11,185,5444,26317159,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K118,'travel frequence'!$A$1:$D$4,MATCH(J118,'travel frequence'!$A$1:$D$1,0),FALSE)*L118*IF(ISNA(VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(N118=\"N\",0,SUM(P118,'Other cost'!$B$16,VLOOKUP(Q118,'Other cost'!$A$9:$B$13,2,FALSE),IF(O118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(O118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U118,'travel frequence'!$A$1:$D$4,MATCH(T118,'travel frequence'!$A$1:$D$1,0),FALSE)*V118*IF(ISNA(VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3507.9439521777722},{"$f":"IF(VLOOKUP(S118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(X118=\"N\",0,SUM(Z118,'Other cost'!$B$16,VLOOKUP(AA118,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(Y118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE118,'travel frequence'!$A$1:$D$4,MATCH(AD118,'travel frequence'!$A$1:$D$1,0),FALSE)*AF118*IF(ISNA(VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.263855773120923},{"$f":"IF(VLOOKUP(AC118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AH118=\"N\",0,SUM(AJ118,'Other cost'!$B$16,VLOOKUP(AK118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AI118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO118,'travel frequence'!$A$1:$D$4,MATCH(AN118,'travel frequence'!$A$1:$D$1,0),FALSE)*AP118*IF(ISNA(VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(AR118=\"N\",0,SUM(AT118,'Other cost'!$B$16,VLOOKUP(AU118,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(AS118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY118,'travel frequence'!$A$1:$D$4,MATCH(AX118,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ118*IF(ISNA(VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BB118=\"N\",0,SUM(BD118,'Other cost'!$B$16,VLOOKUP(BE118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BC118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI118,'travel frequence'!$A$1:$D$4,MATCH(BH118,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ118*IF(ISNA(VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":325.83669121018806},{"$f":"IF(VLOOKUP(BG118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BL118=\"N\",0,SUM(BN118,'Other cost'!$B$16,VLOOKUP(BO118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BM118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS118,'travel frequence'!$A$1:$D$4,MATCH(BR118,'travel frequence'!$A$1:$D$1,0),FALSE)*BT118*IF(ISNA(VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.301044323974482},{"$f":"IF(VLOOKUP(BQ118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(BV118=\"N\",0,SUM(BX118,'Other cost'!$B$16,VLOOKUP(BY118,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(BW118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC118,'travel frequence'!$A$1:$D$4,MATCH(CB118,'travel frequence'!$A$1:$D$1,0),FALSE)*CD118*IF(ISNA(VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CF118=\"N\",0,SUM(CH118,'Other cost'!$B$16,VLOOKUP(CI118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CG118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM118,'travel frequence'!$A$1:$D$4,MATCH(CL118,'travel frequence'!$A$1:$D$1,0),FALSE)*CN118*IF(ISNA(VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.419157565337329},{"$f":"IF(VLOOKUP(CK118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CP118=\"N\",0,SUM(CR118,'Other cost'!$B$16,VLOOKUP(CS118,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(CQ118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU118,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR117,IF(ISNA(VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU118,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW118,'travel frequence'!$A$1:$D$4,MATCH(CV118,'travel frequence'!$A$1:$D$1,0),FALSE)*CX118*IF(ISNA(VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX118,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.533981584810105},{"$f":"IF(VLOOKUP(CU118,'Industry Type P'!$A$1:$S$102,MATCH($C118,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ118=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H118,IF(CZ118=\"N\",0,SUM(DB118,'Other cost'!$B$16,VLOOKUP(DC118,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA118>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE),HLOOKUP(DA118,'Salary in Industry'!$N$1:$AQ$1001,$B118+1,FALSE)),IF(ISNA(VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU118,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A118=0,0,IF(A118=1,M118,IF(A118=2,M118+W118,IF(A118=3,M118+W118+AG118,IF(A118=4,M118+W118+AG118+AQ118,IF(A118=5,M118+W118+AG118+AQ118+BA118,IF(A118=6,M118+W118+AG118+AQ118+BA118+BK118,IF(A118=7,M118+W118+AG118+AQ118+BA118+BK118+BU118,IF(A118=8,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118,IF(A118=9,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118,IF(A118=10,M118+W118+AG118+AQ118+BA118+BK118+BU118+CE118+CO118+CY118))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[5,119,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},23,254,7784,40971251,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K121,'travel frequence'!$A$1:$D$4,MATCH(J121,'travel frequence'!$A$1:$D$1,0),FALSE)*L121*IF(ISNA(VLOOKUP(L121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.734910447291484},{"$f":"IF(VLOOKUP(I121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(N121=\"N\",0,SUM(P121,'Other cost'!$B$16,VLOOKUP(Q121,'Other cost'!$A$9:$B$13,2,FALSE),IF(O121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(O121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U121,'travel frequence'!$A$1:$D$4,MATCH(T121,'travel frequence'!$A$1:$D$1,0),FALSE)*V121*IF(ISNA(VLOOKUP(V121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(X121=\"N\",0,SUM(Z121,'Other cost'!$B$16,VLOOKUP(AA121,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(Y121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE121,'travel frequence'!$A$1:$D$4,MATCH(AD121,'travel frequence'!$A$1:$D$1,0),FALSE)*AF121*IF(ISNA(VLOOKUP(AF121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(AH121=\"N\",0,SUM(AJ121,'Other cost'!$B$16,VLOOKUP(AK121,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(AI121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO121,'travel frequence'!$A$1:$D$4,MATCH(AN121,'travel frequence'!$A$1:$D$1,0),FALSE)*AP121*IF(ISNA(VLOOKUP(AP121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":923.77676807223622},{"$f":"IF(VLOOKUP(AM121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(AR121=\"N\",0,SUM(AT121,'Other cost'!$B$16,VLOOKUP(AU121,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(AS121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY121,'travel frequence'!$A$1:$D$4,MATCH(AX121,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ121*IF(ISNA(VLOOKUP(AZ121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":105.57448777968416},{"$f":"IF(VLOOKUP(AW121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BB121=\"N\",0,SUM(BD121,'Other cost'!$B$16,VLOOKUP(BE121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BC121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI121,'travel frequence'!$A$1:$D$4,MATCH(BH121,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ121*IF(ISNA(VLOOKUP(BJ121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.192729210416406},{"$f":"IF(VLOOKUP(BG121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BL121=\"N\",0,SUM(BN121,'Other cost'!$B$16,VLOOKUP(BO121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BM121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS121,'travel frequence'!$A$1:$D$4,MATCH(BR121,'travel frequence'!$A$1:$D$1,0),FALSE)*BT121*IF(ISNA(VLOOKUP(BT121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5426270204446055},{"$f":"IF(VLOOKUP(BQ121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(BV121=\"N\",0,SUM(BX121,'Other cost'!$B$16,VLOOKUP(BY121,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(BW121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC121,'travel frequence'!$A$1:$D$4,MATCH(CB121,'travel frequence'!$A$1:$D$1,0),FALSE)*CD121*IF(ISNA(VLOOKUP(CD121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":191.50504529348351},{"$f":"IF(VLOOKUP(CA121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CF121=\"N\",0,SUM(CH121,'Other cost'!$B$16,VLOOKUP(CI121,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(CG121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM121,'travel frequence'!$A$1:$D$4,MATCH(CL121,'travel frequence'!$A$1:$D$1,0),FALSE)*CN121*IF(ISNA(VLOOKUP(CN121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0053071578811252},{"$f":"IF(VLOOKUP(CK121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CP121=\"N\",0,SUM(CR121,'Other cost'!$B$16,VLOOKUP(CS121,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(CQ121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU121,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR120,IF(ISNA(VLOOKUP(Simulation!CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU121,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW121,'travel frequence'!$A$1:$D$4,MATCH(CV121,'travel frequence'!$A$1:$D$1,0),FALSE)*CX121*IF(ISNA(VLOOKUP(CX121,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX121,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU121,'Industry Type P'!$A$1:$S$102,MATCH($C121,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ121=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H121,IF(CZ121=\"N\",0,SUM(DB121,'Other cost'!$B$16,VLOOKUP(DC121,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA121>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE),HLOOKUP(DA121,'Salary in Industry'!$N$1:$AQ$1001,$B121+1,FALSE)),IF(ISNA(VLOOKUP(CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU121,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A121=0,0,IF(A121=1,M121,IF(A121=2,M121+W121,IF(A121=3,M121+W121+AG121,IF(A121=4,M121+W121+AG121+AQ121,IF(A121=5,M121+W121+AG121+AQ121+BA121,IF(A121=6,M121+W121+AG121+AQ121+BA121+BK121,IF(A121=7,M121+W121+AG121+AQ121+BA121+BK121+BU121,IF(A121=8,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121,IF(A121=9,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121+CO121,IF(A121=10,M121+W121+AG121+AQ121+BA121+BK121+BU121+CE121+CO121+CY121))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":1111.9444003572014}]
[0,123,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},43,225,10510,45354527,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K125,'travel frequence'!$A$1:$D$4,MATCH(J125,'travel frequence'!$A$1:$D$1,0),FALSE)*L125*IF(ISNA(VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1703.543008800214},{"$f":"IF(VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(N125=\"N\",0,SUM(P125,'Other cost'!$B$16,VLOOKUP(Q125,'Other cost'!$A$9:$B$13,2,FALSE),IF(O125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(O125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U125,'travel frequence'!$A$1:$D$4,MATCH(T125,'travel frequence'!$A$1:$D$1,0),FALSE)*V125*IF(ISNA(VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(X125=\"N\",0,SUM(Z125,'Other cost'!$B$16,VLOOKUP(AA125,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(Y125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE125,'travel frequence'!$A$1:$D$4,MATCH(AD125,'travel frequence'!$A$1:$D$1,0),FALSE)*AF125*IF(ISNA(VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AH125=\"N\",0,SUM(AJ125,'Other cost'!$B$16,VLOOKUP(AK125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AI125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO125,'travel frequence'!$A$1:$D$4,MATCH(AN125,'travel frequence'!$A$1:$D$1,0),FALSE)*AP125*IF(ISNA(VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6248159220936},{"$f":"IF(VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AR125=\"N\",0,SUM(AT125,'Other cost'!$B$16,VLOOKUP(AU125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AS125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY125,'travel frequence'!$A$1:$D$4,MATCH(AX125,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ125*IF(ISNA(VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1885.8618127553709},{"$f":"IF(VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BB125=\"N\",0,SUM(BD125,'Other cost'!$B$16,VLOOKUP(BE125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BC125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI125,'travel frequence'!$A$1:$D$4,MATCH(BH125,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ125*IF(ISNA(VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.2230283294616},{"$f":"IF(VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BL125=\"N\",0,SUM(BN125,'Other cost'!$B$16,VLOOKUP(BO125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BM125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS125,'travel frequence'!$A$1:$D$4,MATCH(BR125,'travel frequence'!$A$1:$D$1,0),FALSE)*BT125*IF(ISNA(VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":928.90793183858091},{"$f":"IF(VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BV125=\"N\",0,SUM(BX125,'Other cost'!$B$16,VLOOKUP(BY125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BW125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC125,'travel frequence'!$A$1:$D$4,MATCH(CB125,'travel frequence'!$A$1:$D$1,0),FALSE)*CD125*IF(ISNA(VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.25795430639233},{"$f":"IF(VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CF125=\"N\",0,SUM(CH125,'Other cost'!$B$16,VLOOKUP(CI125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CG125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM125,'travel frequence'!$A$1:$D$4,MATCH(CL125,'travel frequence'!$A$1:$D$1,0),FALSE)*CN125*IF(ISNA(VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8849592772698474},{"$f":"IF(VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CP125=\"N\",0,SUM(CR125,'Other cost'!$B$16,VLOOKUP(CS125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CQ125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW125,'travel frequence'!$A$1:$D$4,MATCH(CV125,'travel frequence'!$A$1:$D$1,0),FALSE)*CX125*IF(ISNA(VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.1817225569321},{"$f":"IF(VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CZ125=\"N\",0,SUM(DB125,'Other cost'!$B$16,VLOOKUP(DC125,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(DA125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A125=0,0,IF(A125=1,M125,IF(A125=2,M125+W125,IF(A125=3,M125+W125+AG125,IF(A125=4,M125+W125+AG125+AQ125,IF(A125=5,M125+W125+AG125+AQ125+BA125,IF(A125=6,M125+W125+AG125+AQ125+BA125+BK125,IF(A125=7,M125+W125+AG125+AQ125+BA125+BK125+BU125,IF(A125=8,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125,IF(A125=9,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125,IF(A125=10,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125+CY125))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[10,125,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},31,381,702,24816121,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K127,'travel frequence'!$A$1:$D$4,MATCH(J127,'travel frequence'!$A$1:$D$1,0),FALSE)*L127*IF(ISNA(VLOOKUP(L127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6021976226616168},{"$f":"IF(VLOOKUP(I127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(N127=\"N\",0,SUM(P127,'Other cost'!$B$16,VLOOKUP(Q127,'Other cost'!$A$9:$B$13,2,FALSE),IF(O127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(O127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U127,'travel frequence'!$A$1:$D$4,MATCH(T127,'travel frequence'!$A$1:$D$1,0),FALSE)*V127*IF(ISNA(VLOOKUP(V127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0118260808835977},{"$f":"IF(VLOOKUP(S127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(X127=\"N\",0,SUM(Z127,'Other cost'!$B$16,VLOOKUP(AA127,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(Y127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE127,'travel frequence'!$A$1:$D$4,MATCH(AD127,'travel frequence'!$A$1:$D$1,0),FALSE)*AF127*IF(ISNA(VLOOKUP(AF127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0118260808835977},{"$f":"IF(VLOOKUP(AC127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(AH127=\"N\",0,SUM(AJ127,'Other cost'!$B$16,VLOOKUP(AK127,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(AI127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO127,'travel frequence'!$A$1:$D$4,MATCH(AN127,'travel frequence'!$A$1:$D$1,0),FALSE)*AP127*IF(ISNA(VLOOKUP(AP127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1179.7299596793077},{"$f":"IF(VLOOKUP(AM127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(AR127=\"N\",0,SUM(AT127,'Other cost'!$B$16,VLOOKUP(AU127,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(AS127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY127,'travel frequence'!$A$1:$D$4,MATCH(AX127,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ127*IF(ISNA(VLOOKUP(AZ127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":209.75025203256578},{"$f":"IF(VLOOKUP(AW127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BB127=\"N\",0,SUM(BD127,'Other cost'!$B$16,VLOOKUP(BE127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BC127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI127,'travel frequence'!$A$1:$D$4,MATCH(BH127,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ127*IF(ISNA(VLOOKUP(BJ127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1173.0269485447661},{"$f":"IF(VLOOKUP(BG127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BL127=\"N\",0,SUM(BN127,'Other cost'!$B$16,VLOOKUP(BO127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BM127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS127,'travel frequence'!$A$1:$D$4,MATCH(BR127,'travel frequence'!$A$1:$D$1,0),FALSE)*BT127*IF(ISNA(VLOOKUP(BT127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(BV127=\"N\",0,SUM(BX127,'Other cost'!$B$16,VLOOKUP(BY127,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(BW127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC127,'travel frequence'!$A$1:$D$4,MATCH(CB127,'travel frequence'!$A$1:$D$1,0),FALSE)*CD127*IF(ISNA(VLOOKUP(CD127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":689.73984574432245},{"$f":"IF(VLOOKUP(CA127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CF127=\"N\",0,SUM(CH127,'Other cost'!$B$16,VLOOKUP(CI127,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(CG127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM127,'travel frequence'!$A$1:$D$4,MATCH(CL127,'travel frequence'!$A$1:$D$1,0),FALSE)*CN127*IF(ISNA(VLOOKUP(CN127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CP127=\"N\",0,SUM(CR127,'Other cost'!$B$16,VLOOKUP(CS127,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(CQ127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU127,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR126,IF(ISNA(VLOOKUP(Simulation!CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU127,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW127,'travel frequence'!$A$1:$D$4,MATCH(CV127,'travel frequence'!$A$1:$D$1,0),FALSE)*CX127*IF(ISNA(VLOOKUP(CX127,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX127,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41216.695727325736},{"$f":"IF(VLOOKUP(CU127,'Industry Type P'!$A$1:$S$102,MATCH($C127,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ127=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H127,IF(CZ127=\"N\",0,SUM(DB127,'Other cost'!$B$16,VLOOKUP(DC127,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA127>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE),HLOOKUP(DA127,'Salary in Industry'!$N$1:$AQ$1001,$B127+1,FALSE)),IF(ISNA(VLOOKUP(CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU127,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A127=0,0,IF(A127=1,M127,IF(A127=2,M127+W127,IF(A127=3,M127+W127+AG127,IF(A127=4,M127+W127+AG127+AQ127,IF(A127=5,M127+W127+AG127+AQ127+BA127,IF(A127=6,M127+W127+AG127+AQ127+BA127+BK127,IF(A127=7,M127+W127+AG127+AQ127+BA127+BK127+BU127,IF(A127=8,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127,IF(A127=9,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127+CO127,IF(A127=10,M127+W127+AG127+AQ127+BA127+BK127+BU127+CE127+CO127+CY127))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":47799.497218280914}]
[7,128,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},26,330,2408,49960375,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K130,'travel frequence'!$A$1:$D$4,MATCH(J130,'travel frequence'!$A$1:$D$1,0),FALSE)*L130*IF(ISNA(VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(N130=\"N\",0,SUM(P130,'Other cost'!$B$16,VLOOKUP(Q130,'Other cost'!$A$9:$B$13,2,FALSE),IF(O130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(O130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U130,'travel frequence'!$A$1:$D$4,MATCH(T130,'travel frequence'!$A$1:$D$1,0),FALSE)*V130*IF(ISNA(VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1920109006919368},{"$f":"IF(VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(X130=\"N\",0,SUM(Z130,'Other cost'!$B$16,VLOOKUP(AA130,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(Y130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE130,'travel frequence'!$A$1:$D$4,MATCH(AD130,'travel frequence'!$A$1:$D$1,0),FALSE)*AF130*IF(ISNA(VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8421909227370161},{"$f":"IF(VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AH130=\"N\",0,SUM(AJ130,'Other cost'!$B$16,VLOOKUP(AK130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AI130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO130,'travel frequence'!$A$1:$D$4,MATCH(AN130,'travel frequence'!$A$1:$D$1,0),FALSE)*AP130*IF(ISNA(VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3008057228632675},{"$f":"IF(VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AR130=\"N\",0,SUM(AT130,'Other cost'!$B$16,VLOOKUP(AU130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AS130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY130,'travel frequence'!$A$1:$D$4,MATCH(AX130,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ130*IF(ISNA(VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24628.279879332455},{"$f":"IF(VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BB130=\"N\",0,SUM(BD130,'Other cost'!$B$16,VLOOKUP(BE130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BC130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI130,'travel frequence'!$A$1:$D$4,MATCH(BH130,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ130*IF(ISNA(VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.85513074737952},{"$f":"IF(VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BL130=\"N\",0,SUM(BN130,'Other cost'!$B$16,VLOOKUP(BO130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BM130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS130,'travel frequence'!$A$1:$D$4,MATCH(BR130,'travel frequence'!$A$1:$D$1,0),FALSE)*BT130*IF(ISNA(VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.2435052537503},{"$f":"IF(VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BV130=\"N\",0,SUM(BX130,'Other cost'!$B$16,VLOOKUP(BY130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BW130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC130,'travel frequence'!$A$1:$D$4,MATCH(CB130,'travel frequence'!$A$1:$D$1,0),FALSE)*CD130*IF(ISNA(VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":161.18246902276198},{"$f":"IF(VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CF130=\"N\",0,SUM(CH130,'Other cost'!$B$16,VLOOKUP(CI130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CG130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM130,'travel frequence'!$A$1:$D$4,MATCH(CL130,'travel frequence'!$A$1:$D$1,0),FALSE)*CN130*IF(ISNA(VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":254.52950232581699},{"$f":"IF(VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CP130=\"N\",0,SUM(CR130,'Other cost'!$B$16,VLOOKUP(CS130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CQ130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW130,'travel frequence'!$A$1:$D$4,MATCH(CV130,'travel frequence'!$A$1:$D$1,0),FALSE)*CX130*IF(ISNA(VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":57237.883570945698},{"$f":"IF(VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CZ130=\"N\",0,SUM(DB130,'Other cost'!$B$16,VLOOKUP(DC130,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(DA130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A130=0,0,IF(A130=1,M130,IF(A130=2,M130+W130,IF(A130=3,M130+W130+AG130,IF(A130=4,M130+W130+AG130+AQ130,IF(A130=5,M130+W130+AG130+AQ130+BA130,IF(A130=6,M130+W130+AG130+AQ130+BA130+BK130,IF(A130=7,M130+W130+AG130+AQ130+BA130+BK130+BU130,IF(A130=8,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130,IF(A130=9,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130,IF(A130=10,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130+CY130))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":29780.133406944035}]
[8,134,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},41,363,8284,14574162,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!I136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K136,'travel frequence'!$A$1:$D$4,MATCH(J136,'travel frequence'!$A$1:$D$1,0),FALSE)*L136*IF(ISNA(VLOOKUP(L136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(N136=\"N\",0,SUM(P136,'Other cost'!$B$16,VLOOKUP(Q136,'Other cost'!$A$9:$B$13,2,FALSE),IF(O136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(O136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(I136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!S136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U136,'travel frequence'!$A$1:$D$4,MATCH(T136,'travel frequence'!$A$1:$D$1,0),FALSE)*V136*IF(ISNA(VLOOKUP(V136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.873148390725731},{"$f":"IF(VLOOKUP(S136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(X136=\"N\",0,SUM(Z136,'Other cost'!$B$16,VLOOKUP(AA136,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(Y136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(S136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!AC136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE136,'travel frequence'!$A$1:$D$4,MATCH(AD136,'travel frequence'!$A$1:$D$1,0),FALSE)*AF136*IF(ISNA(VLOOKUP(AF136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(AH136=\"N\",0,SUM(AJ136,'Other cost'!$B$16,VLOOKUP(AK136,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(AI136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(AC136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!AM136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO136,'travel frequence'!$A$1:$D$4,MATCH(AN136,'travel frequence'!$A$1:$D$1,0),FALSE)*AP136*IF(ISNA(VLOOKUP(AP136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2130146536428184},{"$f":"IF(VLOOKUP(AM136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(AR136=\"N\",0,SUM(AT136,'Other cost'!$B$16,VLOOKUP(AU136,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(AS136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(AM136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!AW136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY136,'travel frequence'!$A$1:$D$4,MATCH(AX136,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ136*IF(ISNA(VLOOKUP(AZ136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2555.717175759798},{"$f":"IF(VLOOKUP(AW136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(BB136=\"N\",0,SUM(BD136,'Other cost'!$B$16,VLOOKUP(BE136,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(BC136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(AW136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!BG136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI136,'travel frequence'!$A$1:$D$4,MATCH(BH136,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ136*IF(ISNA(VLOOKUP(BJ136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(BL136=\"N\",0,SUM(BN136,'Other cost'!$B$16,VLOOKUP(BO136,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(BM136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(BG136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!BQ136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS136,'travel frequence'!$A$1:$D$4,MATCH(BR136,'travel frequence'!$A$1:$D$1,0),FALSE)*BT136*IF(ISNA(VLOOKUP(BT136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":491.20910358779315},{"$f":"IF(VLOOKUP(BQ136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(BV136=\"N\",0,SUM(BX136,'Other cost'!$B$16,VLOOKUP(BY136,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(BW136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(BQ136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!CA136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC136,'travel frequence'!$A$1:$D$4,MATCH(CB136,'travel frequence'!$A$1:$D$1,0),FALSE)*CD136*IF(ISNA(VLOOKUP(CD136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.447163790918311},{"$f":"IF(VLOOKUP(CA136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(CF136=\"N\",0,SUM(CH136,'Other cost'!$B$16,VLOOKUP(CI136,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(CG136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(CA136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!CK136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM136,'travel frequence'!$A$1:$D$4,MATCH(CL136,'travel frequence'!$A$1:$D$1,0),FALSE)*CN136*IF(ISNA(VLOOKUP(CN136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(CP136=\"N\",0,SUM(CR136,'Other cost'!$B$16,VLOOKUP(CS136,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(CQ136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(CK136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU136,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR135,IF(ISNA(VLOOKUP(Simulation!CU136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU136,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW136,'travel frequence'!$A$1:$D$4,MATCH(CV136,'travel frequence'!$A$1:$D$1,0),FALSE)*CX136*IF(ISNA(VLOOKUP(CX136,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX136,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5790297517751},{"$f":"IF(VLOOKUP(CU136,'Industry Type P'!$A$1:$S$102,MATCH($C136,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ136=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H136,IF(CZ136=\"N\",0,SUM(DB136,'Other cost'!$B$16,VLOOKUP(DC136,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA136>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE),HLOOKUP(DA136,'Salary in Industry'!$N$1:$AQ$1001,$B136+1,FALSE)),IF(ISNA(VLOOKUP(CU136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU136,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A136=0,0,IF(A136=1,M136,IF(A136=2,M136+W136,IF(A136=3,M136+W136+AG136,IF(A136=4,M136+W136+AG136+AQ136,IF(A136=5,M136+W136+AG136+AQ136+BA136,IF(A136=6,M136+W136+AG136+AQ136+BA136+BK136,IF(A136=7,M136+W136+AG136+AQ136+BA136+BK136+BU136,IF(A136=8,M136+W136+AG136+AQ136+BA136+BK136+BU136+CE136,IF(A136=9,M136+W136+AG136+AQ136+BA136+BK136+BU136+CE136+CO136,IF(A136=10,M136+W136+AG136+AQ136+BA136+BK136+BU136+CE136+CO136+CY136))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":3319.9354464484354}]
[2,135,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},11,474,9813,39260916,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!I137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K137,'travel frequence'!$A$1:$D$4,MATCH(J137,'travel frequence'!$A$1:$D$1,0),FALSE)*L137*IF(ISNA(VLOOKUP(L137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":808.28166182943914},{"$f":"IF(VLOOKUP(I137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(N137=\"N\",0,SUM(P137,'Other cost'!$B$16,VLOOKUP(Q137,'Other cost'!$A$9:$B$13,2,FALSE),IF(O137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(O137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(I137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!S137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U137,'travel frequence'!$A$1:$D$4,MATCH(T137,'travel frequence'!$A$1:$D$1,0),FALSE)*V137*IF(ISNA(VLOOKUP(V137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5309.6212869671344},{"$f":"IF(VLOOKUP(S137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(X137=\"N\",0,SUM(Z137,'Other cost'!$B$16,VLOOKUP(AA137,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(Y137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(S137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!AC137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE137,'travel frequence'!$A$1:$D$4,MATCH(AD137,'travel frequence'!$A$1:$D$1,0),FALSE)*AF137*IF(ISNA(VLOOKUP(AF137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(AH137=\"N\",0,SUM(AJ137,'Other cost'!$B$16,VLOOKUP(AK137,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(AI137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(AC137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!AM137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO137,'travel frequence'!$A$1:$D$4,MATCH(AN137,'travel frequence'!$A$1:$D$1,0),FALSE)*AP137*IF(ISNA(VLOOKUP(AP137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5021.2707027793858},{"$f":"IF(VLOOKUP(AM137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(AR137=\"N\",0,SUM(AT137,'Other cost'!$B$16,VLOOKUP(AU137,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(AS137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(AM137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!AW137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY137,'travel frequence'!$A$1:$D$4,MATCH(AX137,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ137*IF(ISNA(VLOOKUP(AZ137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4116.7913605901995},{"$f":"IF(VLOOKUP(AW137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(BB137=\"N\",0,SUM(BD137,'Other cost'!$B$16,VLOOKUP(BE137,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(BC137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(AW137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!BG137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI137,'travel frequence'!$A$1:$D$4,MATCH(BH137,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ137*IF(ISNA(VLOOKUP(BJ137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7039863239925523},{"$f":"IF(VLOOKUP(BG137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(BL137=\"N\",0,SUM(BN137,'Other cost'!$B$16,VLOOKUP(BO137,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(BM137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(BG137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!BQ137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS137,'travel frequence'!$A$1:$D$4,MATCH(BR137,'travel frequence'!$A$1:$D$1,0),FALSE)*BT137*IF(ISNA(VLOOKUP(BT137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.2776348551824},{"$f":"IF(VLOOKUP(BQ137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(BV137=\"N\",0,SUM(BX137,'Other cost'!$B$16,VLOOKUP(BY137,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(BW137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(BQ137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!CA137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC137,'travel frequence'!$A$1:$D$4,MATCH(CB137,'travel frequence'!$A$1:$D$1,0),FALSE)*CD137*IF(ISNA(VLOOKUP(CD137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3857632421454644},{"$f":"IF(VLOOKUP(CA137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(CF137=\"N\",0,SUM(CH137,'Other cost'!$B$16,VLOOKUP(CI137,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(CG137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(CA137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!CK137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM137,'travel frequence'!$A$1:$D$4,MATCH(CL137,'travel frequence'!$A$1:$D$1,0),FALSE)*CN137*IF(ISNA(VLOOKUP(CN137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":184.54171546166262},{"$f":"IF(VLOOKUP(CK137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(CP137=\"N\",0,SUM(CR137,'Other cost'!$B$16,VLOOKUP(CS137,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(CQ137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(CK137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU137,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR136,IF(ISNA(VLOOKUP(Simulation!CU137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU137,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW137,'travel frequence'!$A$1:$D$4,MATCH(CV137,'travel frequence'!$A$1:$D$1,0),FALSE)*CX137*IF(ISNA(VLOOKUP(CX137,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX137,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.128302514822243},{"$f":"IF(VLOOKUP(CU137,'Industry Type P'!$A$1:$S$102,MATCH($C137,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ137=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H137,IF(CZ137=\"N\",0,SUM(DB137,'Other cost'!$B$16,VLOOKUP(DC137,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA137>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE),HLOOKUP(DA137,'Salary in Industry'!$N$1:$AQ$1001,$B137+1,FALSE)),IF(ISNA(VLOOKUP(CU137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU137,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A137=0,0,IF(A137=1,M137,IF(A137=2,M137+W137,IF(A137=3,M137+W137+AG137,IF(A137=4,M137+W137+AG137+AQ137,IF(A137=5,M137+W137+AG137+AQ137+BA137,IF(A137=6,M137+W137+AG137+AQ137+BA137+BK137,IF(A137=7,M137+W137+AG137+AQ137+BA137+BK137+BU137,IF(A137=8,M137+W137+AG137+AQ137+BA137+BK137+BU137+CE137,IF(A137=9,M137+W137+AG137+AQ137+BA137+BK137+BU137+CE137+CO137,IF(A137=10,M137+W137+AG137+AQ137+BA137+BK137+BU137+CE137+CO137+CY137))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":6572.1754838685456}]
[7,136,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},5,184,3784,26521986,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!I138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K138,'travel frequence'!$A$1:$D$4,MATCH(J138,'travel frequence'!$A$1:$D$1,0),FALSE)*L138*IF(ISNA(VLOOKUP(L138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":67.232267417226566},{"$f":"IF(VLOOKUP(I138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(N138=\"N\",0,SUM(P138,'Other cost'!$B$16,VLOOKUP(Q138,'Other cost'!$A$9:$B$13,2,FALSE),IF(O138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(O138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(I138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!S138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U138,'travel frequence'!$A$1:$D$4,MATCH(T138,'travel frequence'!$A$1:$D$1,0),FALSE)*V138*IF(ISNA(VLOOKUP(V138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9352571644617458},{"$f":"IF(VLOOKUP(S138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(X138=\"N\",0,SUM(Z138,'Other cost'!$B$16,VLOOKUP(AA138,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(Y138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(S138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!AC138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE138,'travel frequence'!$A$1:$D$4,MATCH(AD138,'travel frequence'!$A$1:$D$1,0),FALSE)*AF138*IF(ISNA(VLOOKUP(AF138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.468688640667494},{"$f":"IF(VLOOKUP(AC138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(AH138=\"N\",0,SUM(AJ138,'Other cost'!$B$16,VLOOKUP(AK138,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(AI138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(AC138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!AM138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO138,'travel frequence'!$A$1:$D$4,MATCH(AN138,'travel frequence'!$A$1:$D$1,0),FALSE)*AP138*IF(ISNA(VLOOKUP(AP138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.2857382908287},{"$f":"IF(VLOOKUP(AM138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(AR138=\"N\",0,SUM(AT138,'Other cost'!$B$16,VLOOKUP(AU138,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(AS138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(AM138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!AW138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY138,'travel frequence'!$A$1:$D$4,MATCH(AX138,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ138*IF(ISNA(VLOOKUP(AZ138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6795919224672451},{"$f":"IF(VLOOKUP(AW138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(BB138=\"N\",0,SUM(BD138,'Other cost'!$B$16,VLOOKUP(BE138,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(BC138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(AW138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!BG138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI138,'travel frequence'!$A$1:$D$4,MATCH(BH138,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ138*IF(ISNA(VLOOKUP(BJ138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.4545645495227},{"$f":"IF(VLOOKUP(BG138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(BL138=\"N\",0,SUM(BN138,'Other cost'!$B$16,VLOOKUP(BO138,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(BM138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(BG138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!BQ138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS138,'travel frequence'!$A$1:$D$4,MATCH(BR138,'travel frequence'!$A$1:$D$1,0),FALSE)*BT138*IF(ISNA(VLOOKUP(BT138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(BV138=\"N\",0,SUM(BX138,'Other cost'!$B$16,VLOOKUP(BY138,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(BW138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(BQ138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!CA138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC138,'travel frequence'!$A$1:$D$4,MATCH(CB138,'travel frequence'!$A$1:$D$1,0),FALSE)*CD138*IF(ISNA(VLOOKUP(CD138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(CF138=\"N\",0,SUM(CH138,'Other cost'!$B$16,VLOOKUP(CI138,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(CG138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(CA138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!CK138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM138,'travel frequence'!$A$1:$D$4,MATCH(CL138,'travel frequence'!$A$1:$D$1,0),FALSE)*CN138*IF(ISNA(VLOOKUP(CN138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(CP138=\"N\",0,SUM(CR138,'Other cost'!$B$16,VLOOKUP(CS138,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(CQ138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(CK138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU138,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR137,IF(ISNA(VLOOKUP(Simulation!CU138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU138,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW138,'travel frequence'!$A$1:$D$4,MATCH(CV138,'travel frequence'!$A$1:$D$1,0),FALSE)*CX138*IF(ISNA(VLOOKUP(CX138,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX138,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.222954294486939},{"$f":"IF(VLOOKUP(CU138,'Industry Type P'!$A$1:$S$102,MATCH($C138,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ138=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H138,IF(CZ138=\"N\",0,SUM(DB138,'Other cost'!$B$16,VLOOKUP(DC138,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA138>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE),HLOOKUP(DA138,'Salary in Industry'!$N$1:$AQ$1001,$B138+1,FALSE)),IF(ISNA(VLOOKUP(CU138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU138,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A138=0,0,IF(A138=1,M138,IF(A138=2,M138+W138,IF(A138=3,M138+W138+AG138,IF(A138=4,M138+W138+AG138+AQ138,IF(A138=5,M138+W138+AG138+AQ138+BA138,IF(A138=6,M138+W138+AG138+AQ138+BA138+BK138,IF(A138=7,M138+W138+AG138+AQ138+BA138+BK138+BU138,IF(A138=8,M138+W138+AG138+AQ138+BA138+BK138+BU138+CE138,IF(A138=9,M138+W138+AG138+AQ138+BA138+BK138+BU138+CE138+CO138,IF(A138=10,M138+W138+AG138+AQ138+BA138+BK138+BU138+CE138+CO138+CY138))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":4261.6218521674464}]
[1,137,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},48,297,10607,16969925,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!I139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K139,'travel frequence'!$A$1:$D$4,MATCH(J139,'travel frequence'!$A$1:$D$1,0),FALSE)*L139*IF(ISNA(VLOOKUP(L139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(N139=\"N\",0,SUM(P139,'Other cost'!$B$16,VLOOKUP(Q139,'Other cost'!$A$9:$B$13,2,FALSE),IF(O139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(O139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(I139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!S139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U139,'travel frequence'!$A$1:$D$4,MATCH(T139,'travel frequence'!$A$1:$D$1,0),FALSE)*V139*IF(ISNA(VLOOKUP(V139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(X139=\"N\",0,SUM(Z139,'Other cost'!$B$16,VLOOKUP(AA139,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(Y139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(S139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!AC139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE139,'travel frequence'!$A$1:$D$4,MATCH(AD139,'travel frequence'!$A$1:$D$1,0),FALSE)*AF139*IF(ISNA(VLOOKUP(AF139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.6161246896941},{"$f":"IF(VLOOKUP(AC139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(AH139=\"N\",0,SUM(AJ139,'Other cost'!$B$16,VLOOKUP(AK139,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(AI139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(AC139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AM139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!AM139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO139,'travel frequence'!$A$1:$D$4,MATCH(AN139,'travel frequence'!$A$1:$D$1,0),FALSE)*AP139*IF(ISNA(VLOOKUP(AP139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":137.6265029826229},{"$f":"IF(VLOOKUP(AM139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(AR139=\"N\",0,SUM(AT139,'Other cost'!$B$16,VLOOKUP(AU139,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(AS139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(AM139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!AW139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY139,'travel frequence'!$A$1:$D$4,MATCH(AX139,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ139*IF(ISNA(VLOOKUP(AZ139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":163.36854514854818},{"$f":"IF(VLOOKUP(AW139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(BB139=\"N\",0,SUM(BD139,'Other cost'!$B$16,VLOOKUP(BE139,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(BC139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(AW139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!BG139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI139,'travel frequence'!$A$1:$D$4,MATCH(BH139,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ139*IF(ISNA(VLOOKUP(BJ139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3376.2264071119416},{"$f":"IF(VLOOKUP(BG139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(BL139=\"N\",0,SUM(BN139,'Other cost'!$B$16,VLOOKUP(BO139,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(BM139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(BG139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!BQ139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS139,'travel frequence'!$A$1:$D$4,MATCH(BR139,'travel frequence'!$A$1:$D$1,0),FALSE)*BT139*IF(ISNA(VLOOKUP(BT139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.7735800121013},{"$f":"IF(VLOOKUP(BQ139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(BV139=\"N\",0,SUM(BX139,'Other cost'!$B$16,VLOOKUP(BY139,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(BW139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(BQ139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!CA139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC139,'travel frequence'!$A$1:$D$4,MATCH(CB139,'travel frequence'!$A$1:$D$1,0),FALSE)*CD139*IF(ISNA(VLOOKUP(CD139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(CF139=\"N\",0,SUM(CH139,'Other cost'!$B$16,VLOOKUP(CI139,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(CG139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(CA139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!CK139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM139,'travel frequence'!$A$1:$D$4,MATCH(CL139,'travel frequence'!$A$1:$D$1,0),FALSE)*CN139*IF(ISNA(VLOOKUP(CN139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(CP139=\"N\",0,SUM(CR139,'Other cost'!$B$16,VLOOKUP(CS139,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(CQ139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(CK139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU139,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR138,IF(ISNA(VLOOKUP(Simulation!CU139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU139,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW139,'travel frequence'!$A$1:$D$4,MATCH(CV139,'travel frequence'!$A$1:$D$1,0),FALSE)*CX139*IF(ISNA(VLOOKUP(CX139,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX139,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":309.08618794847388},{"$f":"IF(VLOOKUP(CU139,'Industry Type P'!$A$1:$S$102,MATCH($C139,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ139=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H139,IF(CZ139=\"N\",0,SUM(DB139,'Other cost'!$B$16,VLOOKUP(DC139,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA139>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE),HLOOKUP(DA139,'Salary in Industry'!$N$1:$AQ$1001,$B139+1,FALSE)),IF(ISNA(VLOOKUP(CU139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU139,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A139=0,0,IF(A139=1,M139,IF(A139=2,M139+W139,IF(A139=3,M139+W139+AG139,IF(A139=4,M139+W139+AG139+AQ139,IF(A139=5,M139+W139+AG139+AQ139+BA139,IF(A139=6,M139+W139+AG139+AQ139+BA139+BK139,IF(A139=7,M139+W139+AG139+AQ139+BA139+BK139+BU139,IF(A139=8,M139+W139+AG139+AQ139+BA139+BK139+BU139+CE139,IF(A139=9,M139+W139+AG139+AQ139+BA139+BK139+BU139+CE139+CO139,IF(A139=10,M139+W139+AG139+AQ139+BA139+BK139+BU139+CE139+CO139+CY139))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[10,138,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},36,63,8742,39120053,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K140,'travel frequence'!$A$1:$D$4,MATCH(J140,'travel frequence'!$A$1:$D$1,0),FALSE)*L140*IF(ISNA(VLOOKUP(L140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5263391275061471},{"$f":"IF(VLOOKUP(I140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(N140=\"N\",0,SUM(P140,'Other cost'!$B$16,VLOOKUP(Q140,'Other cost'!$A$9:$B$13,2,FALSE),IF(O140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(O140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U140,'travel frequence'!$A$1:$D$4,MATCH(T140,'travel frequence'!$A$1:$D$1,0),FALSE)*V140*IF(ISNA(VLOOKUP(V140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0962626059343679},{"$f":"IF(VLOOKUP(S140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(X140=\"N\",0,SUM(Z140,'Other cost'!$B$16,VLOOKUP(AA140,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(Y140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE140,'travel frequence'!$A$1:$D$4,MATCH(AD140,'travel frequence'!$A$1:$D$1,0),FALSE)*AF140*IF(ISNA(VLOOKUP(AF140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(AH140=\"N\",0,SUM(AJ140,'Other cost'!$B$16,VLOOKUP(AK140,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(AI140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO140,'travel frequence'!$A$1:$D$4,MATCH(AN140,'travel frequence'!$A$1:$D$1,0),FALSE)*AP140*IF(ISNA(VLOOKUP(AP140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":111.95429452165394},{"$f":"IF(VLOOKUP(AM140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(AR140=\"N\",0,SUM(AT140,'Other cost'!$B$16,VLOOKUP(AU140,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(AS140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY140,'travel frequence'!$A$1:$D$4,MATCH(AX140,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ140*IF(ISNA(VLOOKUP(AZ140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BB140=\"N\",0,SUM(BD140,'Other cost'!$B$16,VLOOKUP(BE140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BC140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI140,'travel frequence'!$A$1:$D$4,MATCH(BH140,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ140*IF(ISNA(VLOOKUP(BJ140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BL140=\"N\",0,SUM(BN140,'Other cost'!$B$16,VLOOKUP(BO140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BM140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS140,'travel frequence'!$A$1:$D$4,MATCH(BR140,'travel frequence'!$A$1:$D$1,0),FALSE)*BT140*IF(ISNA(VLOOKUP(BT140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":558.54093710620759},{"$f":"IF(VLOOKUP(BQ140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BV140=\"N\",0,SUM(BX140,'Other cost'!$B$16,VLOOKUP(BY140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BW140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CA140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC140,'travel frequence'!$A$1:$D$4,MATCH(CB140,'travel frequence'!$A$1:$D$1,0),FALSE)*CD140*IF(ISNA(VLOOKUP(CD140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CF140=\"N\",0,SUM(CH140,'Other cost'!$B$16,VLOOKUP(CI140,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(CG140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM140,'travel frequence'!$A$1:$D$4,MATCH(CL140,'travel frequence'!$A$1:$D$1,0),FALSE)*CN140*IF(ISNA(VLOOKUP(CN140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27995.1363136086},{"$f":"IF(VLOOKUP(CK140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CP140=\"N\",0,SUM(CR140,'Other cost'!$B$16,VLOOKUP(CS140,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(CQ140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW140,'travel frequence'!$A$1:$D$4,MATCH(CV140,'travel frequence'!$A$1:$D$1,0),FALSE)*CX140*IF(ISNA(VLOOKUP(CX140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":459.343802590596},{"$f":"IF(VLOOKUP(CU140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CZ140=\"N\",0,SUM(DB140,'Other cost'!$B$16,VLOOKUP(DC140,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(DA140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A140=0,0,IF(A140=1,M140,IF(A140=2,M140+W140,IF(A140=3,M140+W140+AG140,IF(A140=4,M140+W140+AG140+AQ140,IF(A140=5,M140+W140+AG140+AQ140+BA140,IF(A140=6,M140+W140+AG140+AQ140+BA140+BK140,IF(A140=7,M140+W140+AG140+AQ140+BA140+BK140+BU140,IF(A140=8,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140,IF(A140=9,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140+CO140,IF(A140=10,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140+CO140+CY140))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":31303.299979866286}]
[0,139,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},26,458,14994,24223165,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!I141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K141,'travel frequence'!$A$1:$D$4,MATCH(J141,'travel frequence'!$A$1:$D$1,0),FALSE)*L141*IF(ISNA(VLOOKUP(L141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.343770115839387},{"$f":"IF(VLOOKUP(I141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(N141=\"N\",0,SUM(P141,'Other cost'!$B$16,VLOOKUP(Q141,'Other cost'!$A$9:$B$13,2,FALSE),IF(O141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(O141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(I141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!S141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U141,'travel frequence'!$A$1:$D$4,MATCH(T141,'travel frequence'!$A$1:$D$1,0),FALSE)*V141*IF(ISNA(VLOOKUP(V141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.2954959279464},{"$f":"IF(VLOOKUP(S141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(X141=\"N\",0,SUM(Z141,'Other cost'!$B$16,VLOOKUP(AA141,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(Y141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(S141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!AC141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE141,'travel frequence'!$A$1:$D$4,MATCH(AD141,'travel frequence'!$A$1:$D$1,0),FALSE)*AF141*IF(ISNA(VLOOKUP(AF141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3785561085984543},{"$f":"IF(VLOOKUP(AC141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(AH141=\"N\",0,SUM(AJ141,'Other cost'!$B$16,VLOOKUP(AK141,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(AI141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(AC141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AM141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!AM141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO141,'travel frequence'!$A$1:$D$4,MATCH(AN141,'travel frequence'!$A$1:$D$1,0),FALSE)*AP141*IF(ISNA(VLOOKUP(AP141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(AR141=\"N\",0,SUM(AT141,'Other cost'!$B$16,VLOOKUP(AU141,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(AS141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(AM141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!AW141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY141,'travel frequence'!$A$1:$D$4,MATCH(AX141,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ141*IF(ISNA(VLOOKUP(AZ141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3802.5303213777697},{"$f":"IF(VLOOKUP(AW141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(BB141=\"N\",0,SUM(BD141,'Other cost'!$B$16,VLOOKUP(BE141,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(BC141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(AW141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!BG141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI141,'travel frequence'!$A$1:$D$4,MATCH(BH141,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ141*IF(ISNA(VLOOKUP(BJ141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8851522488698791},{"$f":"IF(VLOOKUP(BG141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(BL141=\"N\",0,SUM(BN141,'Other cost'!$B$16,VLOOKUP(BO141,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(BM141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(BG141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!BQ141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS141,'travel frequence'!$A$1:$D$4,MATCH(BR141,'travel frequence'!$A$1:$D$1,0),FALSE)*BT141*IF(ISNA(VLOOKUP(BT141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2345.9957104075679},{"$f":"IF(VLOOKUP(BQ141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(BV141=\"N\",0,SUM(BX141,'Other cost'!$B$16,VLOOKUP(BY141,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(BW141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(BQ141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!CA141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC141,'travel frequence'!$A$1:$D$4,MATCH(CB141,'travel frequence'!$A$1:$D$1,0),FALSE)*CD141*IF(ISNA(VLOOKUP(CD141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(CF141=\"N\",0,SUM(CH141,'Other cost'!$B$16,VLOOKUP(CI141,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(CG141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(CA141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!CK141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM141,'travel frequence'!$A$1:$D$4,MATCH(CL141,'travel frequence'!$A$1:$D$1,0),FALSE)*CN141*IF(ISNA(VLOOKUP(CN141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(CP141=\"N\",0,SUM(CR141,'Other cost'!$B$16,VLOOKUP(CS141,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(CQ141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(CK141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU141,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR140,IF(ISNA(VLOOKUP(Simulation!CU141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU141,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW141,'travel frequence'!$A$1:$D$4,MATCH(CV141,'travel frequence'!$A$1:$D$1,0),FALSE)*CX141*IF(ISNA(VLOOKUP(CX141,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX141,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU141,'Industry Type P'!$A$1:$S$102,MATCH($C141,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ141=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H141,IF(CZ141=\"N\",0,SUM(DB141,'Other cost'!$B$16,VLOOKUP(DC141,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA141>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE),HLOOKUP(DA141,'Salary in Industry'!$N$1:$AQ$1001,$B141+1,FALSE)),IF(ISNA(VLOOKUP(CU141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU141,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A141=0,0,IF(A141=1,M141,IF(A141=2,M141+W141,IF(A141=3,M141+W141+AG141,IF(A141=4,M141+W141+AG141+AQ141,IF(A141=5,M141+W141+AG141+AQ141+BA141,IF(A141=6,M141+W141+AG141+AQ141+BA141+BK141,IF(A141=7,M141+W141+AG141+AQ141+BA141+BK141+BU141,IF(A141=8,M141+W141+AG141+AQ141+BA141+BK141+BU141+CE141,IF(A141=9,M141+W141+AG141+AQ141+BA141+BK141+BU141+CE141+CO141,IF(A141=10,M141+W141+AG141+AQ141+BA141+BK141+BU141+CE141+CO141+CY141))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":0}]
[6,140,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},50,489,628,24317437,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K142,'travel frequence'!$A$1:$D$4,MATCH(J142,'travel frequence'!$A$1:$D$1,0),FALSE)*L142*IF(ISNA(VLOOKUP(L142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4695.614717651476},{"$f":"IF(VLOOKUP(I142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(N142=\"N\",0,SUM(P142,'Other cost'!$B$16,VLOOKUP(Q142,'Other cost'!$A$9:$B$13,2,FALSE),IF(O142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(O142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(S142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U142,'travel frequence'!$A$1:$D$4,MATCH(T142,'travel frequence'!$A$1:$D$1,0),FALSE)*V142*IF(ISNA(VLOOKUP(V142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2027.3565919104844},{"$f":"IF(VLOOKUP(S142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(X142=\"N\",0,SUM(Z142,'Other cost'!$B$16,VLOOKUP(AA142,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(Y142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE142,'travel frequence'!$A$1:$D$4,MATCH(AD142,'travel frequence'!$A$1:$D$1,0),FALSE)*AF142*IF(ISNA(VLOOKUP(AF142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89592778682912844},{"$f":"IF(VLOOKUP(AC142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(AH142=\"N\",0,SUM(AJ142,'Other cost'!$B$16,VLOOKUP(AK142,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(AI142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO142,'travel frequence'!$A$1:$D$4,MATCH(AN142,'travel frequence'!$A$1:$D$1,0),FALSE)*AP142*IF(ISNA(VLOOKUP(AP142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.330318255874686},{"$f":"IF(VLOOKUP(AM142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(AR142=\"N\",0,SUM(AT142,'Other cost'!$B$16,VLOOKUP(AU142,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(AS142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY142,'travel frequence'!$A$1:$D$4,MATCH(AX142,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ142*IF(ISNA(VLOOKUP(AZ142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.04616190962583},{"$f":"IF(VLOOKUP(AW142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BB142=\"N\",0,SUM(BD142,'Other cost'!$B$16,VLOOKUP(BE142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BC142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI142,'travel frequence'!$A$1:$D$4,MATCH(BH142,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ142*IF(ISNA(VLOOKUP(BJ142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BL142=\"N\",0,SUM(BN142,'Other cost'!$B$16,VLOOKUP(BO142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BM142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS142,'travel frequence'!$A$1:$D$4,MATCH(BR142,'travel frequence'!$A$1:$D$1,0),FALSE)*BT142*IF(ISNA(VLOOKUP(BT142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.333594761116515},{"$f":"IF(VLOOKUP(BQ142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BV142=\"N\",0,SUM(BX142,'Other cost'!$B$16,VLOOKUP(BY142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BW142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC142,'travel frequence'!$A$1:$D$4,MATCH(CB142,'travel frequence'!$A$1:$D$1,0),FALSE)*CD142*IF(ISNA(VLOOKUP(CD142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CF142=\"N\",0,SUM(CH142,'Other cost'!$B$16,VLOOKUP(CI142,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(CG142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM142,'travel frequence'!$A$1:$D$4,MATCH(CL142,'travel frequence'!$A$1:$D$1,0),FALSE)*CN142*IF(ISNA(VLOOKUP(CN142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45888.984203443171},{"$f":"IF(VLOOKUP(CK142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CP142=\"N\",0,SUM(CR142,'Other cost'!$B$16,VLOOKUP(CS142,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(CQ142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW142,'travel frequence'!$A$1:$D$4,MATCH(CV142,'travel frequence'!$A$1:$D$1,0),FALSE)*CX142*IF(ISNA(VLOOKUP(CX142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2562.3534703313067},{"$f":"IF(VLOOKUP(CU142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CZ142=\"N\",0,SUM(DB142,'Other cost'!$B$16,VLOOKUP(DC142,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(DA142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A142=0,0,IF(A142=1,M142,IF(A142=2,M142+W142,IF(A142=3,M142+W142+AG142,IF(A142=4,M142+W142+AG142+AQ142,IF(A142=5,M142+W142+AG142+AQ142+BA142,IF(A142=6,M142+W142+AG142+AQ142+BA142+BK142,IF(A142=7,M142+W142+AG142+AQ142+BA142+BK142+BU142,IF(A142=8,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142,IF(A142=9,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142+CO142,IF(A142=10,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142+CO142+CY142))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":7272.9544996811255}]
[5,141,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},12,36,8757,15893674,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!I143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K143,'travel frequence'!$A$1:$D$4,MATCH(J143,'travel frequence'!$A$1:$D$1,0),FALSE)*L143*IF(ISNA(VLOOKUP(L143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2085.2207066571737},{"$f":"IF(VLOOKUP(I143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(N143=\"N\",0,SUM(P143,'Other cost'!$B$16,VLOOKUP(Q143,'Other cost'!$A$9:$B$13,2,FALSE),IF(O143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(O143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(I143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!S143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U143,'travel frequence'!$A$1:$D$4,MATCH(T143,'travel frequence'!$A$1:$D$1,0),FALSE)*V143*IF(ISNA(VLOOKUP(V143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(X143=\"N\",0,SUM(Z143,'Other cost'!$B$16,VLOOKUP(AA143,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(Y143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(S143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!AC143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE143,'travel frequence'!$A$1:$D$4,MATCH(AD143,'travel frequence'!$A$1:$D$1,0),FALSE)*AF143*IF(ISNA(VLOOKUP(AF143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(AH143=\"N\",0,SUM(AJ143,'Other cost'!$B$16,VLOOKUP(AK143,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(AI143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(AC143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!AM143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO143,'travel frequence'!$A$1:$D$4,MATCH(AN143,'travel frequence'!$A$1:$D$1,0),FALSE)*AP143*IF(ISNA(VLOOKUP(AP143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.265222581177426},{"$f":"IF(VLOOKUP(AM143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(AR143=\"N\",0,SUM(AT143,'Other cost'!$B$16,VLOOKUP(AU143,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(AS143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(AM143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!AW143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY143,'travel frequence'!$A$1:$D$4,MATCH(AX143,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ143*IF(ISNA(VLOOKUP(AZ143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5343809704795333},{"$f":"IF(VLOOKUP(AW143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(BB143=\"N\",0,SUM(BD143,'Other cost'!$B$16,VLOOKUP(BE143,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(BC143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(AW143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!BG143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI143,'travel frequence'!$A$1:$D$4,MATCH(BH143,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ143*IF(ISNA(VLOOKUP(BJ143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":246.58760847216149},{"$f":"IF(VLOOKUP(BG143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(BL143=\"N\",0,SUM(BN143,'Other cost'!$B$16,VLOOKUP(BO143,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(BM143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(BG143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!BQ143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS143,'travel frequence'!$A$1:$D$4,MATCH(BR143,'travel frequence'!$A$1:$D$1,0),FALSE)*BT143*IF(ISNA(VLOOKUP(BT143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(BV143=\"N\",0,SUM(BX143,'Other cost'!$B$16,VLOOKUP(BY143,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(BW143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(BQ143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!CA143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC143,'travel frequence'!$A$1:$D$4,MATCH(CB143,'travel frequence'!$A$1:$D$1,0),FALSE)*CD143*IF(ISNA(VLOOKUP(CD143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(CF143=\"N\",0,SUM(CH143,'Other cost'!$B$16,VLOOKUP(CI143,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(CG143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(CA143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!CK143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM143,'travel frequence'!$A$1:$D$4,MATCH(CL143,'travel frequence'!$A$1:$D$1,0),FALSE)*CN143*IF(ISNA(VLOOKUP(CN143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.9865447835084},{"$f":"IF(VLOOKUP(CK143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(CP143=\"N\",0,SUM(CR143,'Other cost'!$B$16,VLOOKUP(CS143,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(CQ143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(CK143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU143,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR142,IF(ISNA(VLOOKUP(Simulation!CU143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU143,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW143,'travel frequence'!$A$1:$D$4,MATCH(CV143,'travel frequence'!$A$1:$D$1,0),FALSE)*CX143*IF(ISNA(VLOOKUP(CX143,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX143,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4782.1341810938229},{"$f":"IF(VLOOKUP(CU143,'Industry Type P'!$A$1:$S$102,MATCH($C143,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ143=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H143,IF(CZ143=\"N\",0,SUM(DB143,'Other cost'!$B$16,VLOOKUP(DC143,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA143>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE),HLOOKUP(DA143,'Salary in Industry'!$N$1:$AQ$1001,$B143+1,FALSE)),IF(ISNA(VLOOKUP(CU143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU143,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A143=0,0,IF(A143=1,M143,IF(A143=2,M143+W143,IF(A143=3,M143+W143+AG143,IF(A143=4,M143+W143+AG143+AQ143,IF(A143=5,M143+W143+AG143+AQ143+BA143,IF(A143=6,M143+W143+AG143+AQ143+BA143+BK143,IF(A143=7,M143+W143+AG143+AQ143+BA143+BK143+BU143,IF(A143=8,M143+W143+AG143+AQ143+BA143+BK143+BU143+CE143,IF(A143=9,M143+W143+AG143+AQ143+BA143+BK143+BU143+CE143+CO143,IF(A143=10,M143+W143+AG143+AQ143+BA143+BK143+BU143+CE143+CO143+CY143))))))))))))/(1+Variables!$G$12)^7)*(1+Variables!$G$16)","v":2296.7746929577402}]

{"sheet":"Simulation9","index":8,"n_rows":157,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(0,10)","v":4},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},{"$f":"RANDBETWEEN(1,50)","v":8},{"$f":"RANDBETWEEN(D3,500)","v":57},{"$f":"RANDBETWEEN(E3,20000)","v":4661},{"$f":"RANDBETWEEN(500000,50000000)","v":26375361},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":297.46033784777177},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":389.27801525191921},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4478735948767181},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2450.1283553497838},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":134.34422981379859},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1183.8461159551621},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9097596802735226},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":744.28331195659837}]
[{"$f":"RANDBETWEEN(0,10)","v":3},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},{"$f":"RANDBETWEEN(1,50)","v":50},{"$f":"RANDBETWEEN(D4,500)","v":59},{"$f":"RANDBETWEEN(E4,20000)","v":17493},{"$f":"RANDBETWEEN(500000,50000000)","v":41930443},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21549.97174876427},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":2},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":383.15976110609387},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1319.172886437256},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1847.4109966455942},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35476.824239462265},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2582204526377327},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4403956202783892},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.6017019949636122},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1642.143108129417},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":24894.483610519499}]
[9,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},26,358,5441,22899821,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2164567088691349},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5422899681277809},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.372407741231719},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1993891964453027},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.8145858202283327},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.839835531165789},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":93.128222811897231},null,null,null,"Results"]
[1,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},11,136,5823,49078958,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":659.78101826987074},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.554646595977715},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.1824682075185},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9825357765984366},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2675.3366658059294},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":63.208650639187638},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7969583595086},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1135.9399906465944},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.760732979531},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":706.37763319748115},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":1527928.3644530468}]
[8,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},33,477,10199,{"$f":"RANDBETWEEN(500000,50000000)","v":49407386},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.638483203170271},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":160.77005464886133},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.8020784716898},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1824.7466073033834},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.096922763486937},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.7306318734386},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":457.64644911168858},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6463.8209692201654},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[7,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},32,434,2217,34727301,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.3844104337463},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1172.9893707502815},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.6082079587799295},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.779467248800131},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.54075105845888},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1802.3074775972582},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":3296.7759680358886},null,null,null,"Annual Expenses",825722.95]
[7,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},12,138,13891,38557193,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3195493419335291},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":343.06797747512127},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1646.5904919092568},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7728229353511},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3431.9431363219805},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":815.11435699145454},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4817.5428839197457},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":702205.41445304686}]
[5,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},26,390,13589,41496175,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5858310633587731},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.92586287437581},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":394.21248312403446},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":326.39407360971154},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37629.025054672173},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":203.00989002401249},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":296.84065508864705},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":839.83108418857182},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6824797101591544},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":41258.804549430468}]
[1,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},15,258,4758,6842118,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":203.5015836270961},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.5591244566767},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6946.1022901954666},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.43828813617824},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5170042383118},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":65.935381033265656},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9577190895919436},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":217.8737535847836}]
[2,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},13,221,12905,6660281,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1737.5992453594813},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2286.1574313715869},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":842.88557975956098},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.948515952860774},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.870708397402023},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":883.33060228441923},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.51417994113865},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4307.9319337272436},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[6,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},28,275,17742,6765118,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6614.969373149167},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6889.6301620136783},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.179506084635543},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1414.3933171312744},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3078.760196963814},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":590.93618550301744},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.253678253906635},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5837420282118475},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":19274.378220828377}]
[8,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},4,275,11902,30654299,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6763767146090895},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700331922504231},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1962.8869695170795},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":62.412928978640259},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":629.80330572740525},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1436.7953303510469},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2864.4339806402118}]
[9,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},30,217,17257,48534145,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.284763374794843},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":50.645898912020456},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1446.9329216191627},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":329.08117406761636},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81455487416832884},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5117111946773054},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5615072953426417},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":301.57148741352017},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3920.805177899791},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.285981581138493},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6492.4901155502248}]
[9,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},4,190,19455,25999269,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":323.28227305435286},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.77573161778630284},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.345176764672},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.6835041063168},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3627.2055102724889},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9171168911270069},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18.482581525376453},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3006560890072638},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":169.71111427062473},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":8581.0463032683183}]
[8,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},22,444,6560,27450175,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3865.5740642351811},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751986903250344},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.520873679429805},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.473998025878288},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4302964157830029},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.9353576425850623},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4255.4654969793601}]
[8,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},17,71,5760,43769270,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.114224418733045},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2172.1198915127743},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":272.38383439570191},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647237070844902},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.987791439440741},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1607.4539511807482},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2392155585881},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214393789838821},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5706626718261418},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":5805.1004913352926}]
[0,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},27,111,7267,26529450,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4308016852855987},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":203.70937121506284},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.08031625534068},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":243.12504368652867},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6031223593998378},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":937.57110333378841},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":419.34835252941934},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":804.7093666670803},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":366.92980846324195},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":0}]
[8,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},32,61,6497,43873309,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.578375647111},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.4974503328001},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1241.1161001086421},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2715147933614812},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3209.9916534184881},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5342039369093334},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1038.0099325580627},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":8657.057151366469}]
[1,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},23,220,1098,36176190,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2852160663185828},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0944096390192293},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4727.5232230155079},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40541.832221474222},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2455547469238439},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":308.21683814291617},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":317.63837800544877},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3348.0846286165579},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":9.940978547477048}]
[7,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},34,103,17626,46442203,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":89.849933193628672},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":55.420329867547792},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.8736143132555},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5162057457434193},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7743086186151302},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9025285181503309},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29294.939934798276},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9647281872330815},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3636490132965204},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":34719.573914461966}]
[7,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},2,396,9090,19219859,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2796.6933930536247},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4829148674014365},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":324.43082708752422},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1536.594869426302},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.9362665740473},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.1032945658050601},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2725341411334776},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93874660615603067},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":837.88953276736618},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":7209.8430945235741}]
[9,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},13,417,4661,40488208,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1441367467638202},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2011.6462266790813},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0945920727603928},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6770153761530135},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4365.0812950081399},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":410.54004626103693},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.553457344573854},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17151.536848089319},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":236.54926475040702},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7345276303128978},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":25920.696855190821}]
[8,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},7,34,664,22294906,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.892967244558676},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8756425083755124},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23364.470023644648},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1994703831659281},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1104.3245924868052},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26.954102236368229},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1400213700450781},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":26295.301806734431}]
[0,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},6,316,6136,31167813,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0172784419983323},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5541757128561686},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":149.3210481772004},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2154093832622443},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.8472706990993859},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1675406314261902},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":837.76448938747671},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":0}]
[9,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},20,276,5780,14304517,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3657.9551860628412},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3103.7195518108952},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":404.26091831905512},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2413235237233486},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6126710551801164},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":7680.8486675789291}]
[1,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},35,312,1365,36078172,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4410.2158172470317},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29401.438781646877},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7538022477652},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4068.7094250788946},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4554.3638359476272},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7894390770184616},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3964.2508351891129},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5417093743197707},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4191554521674878},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4721.684505332054}]
[2,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},14,484,18255,19466746,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3830.0664324459985},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3481.8785749509079},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.752860304995449},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":406.95502031964276},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":413.92832362361156},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33839.182852309736},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.264901271899996},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41306.719464311791},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4100.5624390874837}]
[3,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},36,153,9301,31967502,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.151485511943486},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7971899230207793},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.159393653601775},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29319.671793017638},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":395.1002438480939},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.1610180881721908},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":21.357537954223194}]
[9,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},3,422,1884,36273038,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.045649268986693},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1791.8964415855723},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3776976489715071},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5259650546594035},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3005514598053738},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4619.6009716448762},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81449838253889661},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3792.0751675036736},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6989.6372995590245}]
[9,30,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},19,489,2025,40410187,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K32,'travel frequence'!$A$1:$D$4,MATCH(J32,'travel frequence'!$A$1:$D$1,0),FALSE)*L32*IF(ISNA(VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49830.373511649952},{"$f":"IF(VLOOKUP(I32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(N32=\"N\",0,SUM(P32,'Other cost'!$B$16,VLOOKUP(Q32,'Other cost'!$A$9:$B$13,2,FALSE),IF(O32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(O32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U32,'travel frequence'!$A$1:$D$4,MATCH(T32,'travel frequence'!$A$1:$D$1,0),FALSE)*V32*IF(ISNA(VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3862.4036551187505},{"$f":"IF(VLOOKUP(S32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(X32=\"N\",0,SUM(Z32,'Other cost'!$B$16,VLOOKUP(AA32,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(Y32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE32,'travel frequence'!$A$1:$D$4,MATCH(AD32,'travel frequence'!$A$1:$D$1,0),FALSE)*AF32*IF(ISNA(VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":90.649435808181266},{"$f":"IF(VLOOKUP(AC32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AH32=\"N\",0,SUM(AJ32,'Other cost'!$B$16,VLOOKUP(AK32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AI32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO32,'travel frequence'!$A$1:$D$4,MATCH(AN32,'travel frequence'!$A$1:$D$1,0),FALSE)*AP32*IF(ISNA(VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(AR32=\"N\",0,SUM(AT32,'Other cost'!$B$16,VLOOKUP(AU32,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(AS32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY32,'travel frequence'!$A$1:$D$4,MATCH(AX32,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ32*IF(ISNA(VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45956.660211341645},{"$f":"IF(VLOOKUP(AW32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BB32=\"N\",0,SUM(BD32,'Other cost'!$B$16,VLOOKUP(BE32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BC32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BG32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI32,'travel frequence'!$A$1:$D$4,MATCH(BH32,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ32*IF(ISNA(VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":302.76704361222119},{"$f":"IF(VLOOKUP(BG32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BL32=\"N\",0,SUM(BN32,'Other cost'!$B$16,VLOOKUP(BO32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BM32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS32,'travel frequence'!$A$1:$D$4,MATCH(BR32,'travel frequence'!$A$1:$D$1,0),FALSE)*BT32*IF(ISNA(VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":177.76095363596323},{"$f":"IF(VLOOKUP(BQ32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(BV32=\"N\",0,SUM(BX32,'Other cost'!$B$16,VLOOKUP(BY32,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(BW32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC32,'travel frequence'!$A$1:$D$4,MATCH(CB32,'travel frequence'!$A$1:$D$1,0),FALSE)*CD32*IF(ISNA(VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1438117616116319},{"$f":"IF(VLOOKUP(CA32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CF32=\"N\",0,SUM(CH32,'Other cost'!$B$16,VLOOKUP(CI32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CG32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM32,'travel frequence'!$A$1:$D$4,MATCH(CL32,'travel frequence'!$A$1:$D$1,0),FALSE)*CN32*IF(ISNA(VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3832761450068549},{"$f":"IF(VLOOKUP(CK32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CP32=\"N\",0,SUM(CR32,'Other cost'!$B$16,VLOOKUP(CS32,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(CQ32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU32,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR31,IF(ISNA(VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU32,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW32,'travel frequence'!$A$1:$D$4,MATCH(CV32,'travel frequence'!$A$1:$D$1,0),FALSE)*CX32*IF(ISNA(VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX32,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.204551413465779},{"$f":"IF(VLOOKUP(CU32,'Industry Type P'!$A$1:$S$102,MATCH($C32,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ32=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H32,IF(CZ32=\"N\",0,SUM(DB32,'Other cost'!$B$16,VLOOKUP(DC32,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA32>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE),HLOOKUP(DA32,'Salary in Industry'!$N$1:$AQ$1001,$B32+1,FALSE)),IF(ISNA(VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU32,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A32=0,0,IF(A32=1,M32,IF(A32=2,M32+W32,IF(A32=3,M32+W32+AG32,IF(A32=4,M32+W32+AG32+AQ32,IF(A32=5,M32+W32+AG32+AQ32+BA32,IF(A32=6,M32+W32+AG32+AQ32+BA32+BK32,IF(A32=7,M32+W32+AG32+AQ32+BA32+BK32+BU32,IF(A32=8,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32,IF(A32=9,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32,IF(A32=10,M32+W32+AG32+AQ32+BA32+BK32+BU32+CE32+CO32+CY32))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":107315.25569071926}]
[9,35,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},29,471,6173,18910345,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K37,'travel frequence'!$A$1:$D$4,MATCH(J37,'travel frequence'!$A$1:$D$1,0),FALSE)*L37*IF(ISNA(VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(N37=\"N\",0,SUM(P37,'Other cost'!$B$16,VLOOKUP(Q37,'Other cost'!$A$9:$B$13,2,FALSE),IF(O37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(O37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U37,'travel frequence'!$A$1:$D$4,MATCH(T37,'travel frequence'!$A$1:$D$1,0),FALSE)*V37*IF(ISNA(VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1679704236452846},{"$f":"IF(VLOOKUP(S37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(X37=\"N\",0,SUM(Z37,'Other cost'!$B$16,VLOOKUP(AA37,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(Y37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE37,'travel frequence'!$A$1:$D$4,MATCH(AD37,'travel frequence'!$A$1:$D$1,0),FALSE)*AF37*IF(ISNA(VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5121.7944693777472},{"$f":"IF(VLOOKUP(AC37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AH37=\"N\",0,SUM(AJ37,'Other cost'!$B$16,VLOOKUP(AK37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AI37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO37,'travel frequence'!$A$1:$D$4,MATCH(AN37,'travel frequence'!$A$1:$D$1,0),FALSE)*AP37*IF(ISNA(VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5964610341625383},{"$f":"IF(VLOOKUP(AM37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(AR37=\"N\",0,SUM(AT37,'Other cost'!$B$16,VLOOKUP(AU37,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(AS37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY37,'travel frequence'!$A$1:$D$4,MATCH(AX37,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ37*IF(ISNA(VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.0330357241379082},{"$f":"IF(VLOOKUP(AW37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BB37=\"N\",0,SUM(BD37,'Other cost'!$B$16,VLOOKUP(BE37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BC37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI37,'travel frequence'!$A$1:$D$4,MATCH(BH37,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ37*IF(ISNA(VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BL37=\"N\",0,SUM(BN37,'Other cost'!$B$16,VLOOKUP(BO37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BM37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS37,'travel frequence'!$A$1:$D$4,MATCH(BR37,'travel frequence'!$A$1:$D$1,0),FALSE)*BT37*IF(ISNA(VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.224224172610722},{"$f":"IF(VLOOKUP(BQ37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(BV37=\"N\",0,SUM(BX37,'Other cost'!$B$16,VLOOKUP(BY37,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(BW37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC37,'travel frequence'!$A$1:$D$4,MATCH(CB37,'travel frequence'!$A$1:$D$1,0),FALSE)*CD37*IF(ISNA(VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.3895426460108},{"$f":"IF(VLOOKUP(CA37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CF37=\"N\",0,SUM(CH37,'Other cost'!$B$16,VLOOKUP(CI37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CG37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM37,'travel frequence'!$A$1:$D$4,MATCH(CL37,'travel frequence'!$A$1:$D$1,0),FALSE)*CN37*IF(ISNA(VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CP37=\"N\",0,SUM(CR37,'Other cost'!$B$16,VLOOKUP(CS37,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(CQ37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU37,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR36,IF(ISNA(VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU37,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW37,'travel frequence'!$A$1:$D$4,MATCH(CV37,'travel frequence'!$A$1:$D$1,0),FALSE)*CX37*IF(ISNA(VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX37,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU37,'Industry Type P'!$A$1:$S$102,MATCH($C37,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ37=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H37,IF(CZ37=\"N\",0,SUM(DB37,'Other cost'!$B$16,VLOOKUP(DC37,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA37>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE),HLOOKUP(DA37,'Salary in Industry'!$N$1:$AQ$1001,$B37+1,FALSE)),IF(ISNA(VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU37,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A37=0,0,IF(A37=1,M37,IF(A37=2,M37+W37,IF(A37=3,M37+W37+AG37,IF(A37=4,M37+W37+AG37+AQ37,IF(A37=5,M37+W37+AG37+AQ37+BA37,IF(A37=6,M37+W37+AG37+AQ37+BA37+BK37,IF(A37=7,M37+W37+AG37+AQ37+BA37+BK37+BU37,IF(A37=8,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37,IF(A37=9,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37,IF(A37=10,M37+W37+AG37+AQ37+BA37+BK37+BU37+CE37+CO37+CY37))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":8236.5334648517237}]
[3,40,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},28,55,6974,35085063,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K42,'travel frequence'!$A$1:$D$4,MATCH(J42,'travel frequence'!$A$1:$D$1,0),FALSE)*L42*IF(ISNA(VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(N42=\"N\",0,SUM(P42,'Other cost'!$B$16,VLOOKUP(Q42,'Other cost'!$A$9:$B$13,2,FALSE),IF(O42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(O42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U42,'travel frequence'!$A$1:$D$4,MATCH(T42,'travel frequence'!$A$1:$D$1,0),FALSE)*V42*IF(ISNA(VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.263330002823043},{"$f":"IF(VLOOKUP(S42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(X42=\"N\",0,SUM(Z42,'Other cost'!$B$16,VLOOKUP(AA42,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(Y42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE42,'travel frequence'!$A$1:$D$4,MATCH(AD42,'travel frequence'!$A$1:$D$1,0),FALSE)*AF42*IF(ISNA(VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.110125259373639},{"$f":"IF(VLOOKUP(AC42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AH42=\"N\",0,SUM(AJ42,'Other cost'!$B$16,VLOOKUP(AK42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AI42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AM42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO42,'travel frequence'!$A$1:$D$4,MATCH(AN42,'travel frequence'!$A$1:$D$1,0),FALSE)*AP42*IF(ISNA(VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9561876585061135},{"$f":"IF(VLOOKUP(AM42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(AR42=\"N\",0,SUM(AT42,'Other cost'!$B$16,VLOOKUP(AU42,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(AS42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY42,'travel frequence'!$A$1:$D$4,MATCH(AX42,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ42*IF(ISNA(VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.750832373099694},{"$f":"IF(VLOOKUP(AW42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BB42=\"N\",0,SUM(BD42,'Other cost'!$B$16,VLOOKUP(BE42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BC42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI42,'travel frequence'!$A$1:$D$4,MATCH(BH42,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ42*IF(ISNA(VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BL42=\"N\",0,SUM(BN42,'Other cost'!$B$16,VLOOKUP(BO42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BM42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS42,'travel frequence'!$A$1:$D$4,MATCH(BR42,'travel frequence'!$A$1:$D$1,0),FALSE)*BT42*IF(ISNA(VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":313.1312204597711},{"$f":"IF(VLOOKUP(BQ42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(BV42=\"N\",0,SUM(BX42,'Other cost'!$B$16,VLOOKUP(BY42,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(BW42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC42,'travel frequence'!$A$1:$D$4,MATCH(CB42,'travel frequence'!$A$1:$D$1,0),FALSE)*CD42*IF(ISNA(VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.8140006900776},{"$f":"IF(VLOOKUP(CA42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CF42=\"N\",0,SUM(CH42,'Other cost'!$B$16,VLOOKUP(CI42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CG42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM42,'travel frequence'!$A$1:$D$4,MATCH(CL42,'travel frequence'!$A$1:$D$1,0),FALSE)*CN42*IF(ISNA(VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6896094290361749},{"$f":"IF(VLOOKUP(CK42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CP42=\"N\",0,SUM(CR42,'Other cost'!$B$16,VLOOKUP(CS42,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(CQ42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU42,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR41,IF(ISNA(VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU42,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW42,'travel frequence'!$A$1:$D$4,MATCH(CV42,'travel frequence'!$A$1:$D$1,0),FALSE)*CX42*IF(ISNA(VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX42,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":463.92908411747959},{"$f":"IF(VLOOKUP(CU42,'Industry Type P'!$A$1:$S$102,MATCH($C42,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ42=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H42,IF(CZ42=\"N\",0,SUM(DB42,'Other cost'!$B$16,VLOOKUP(DC42,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA42>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE),HLOOKUP(DA42,'Salary in Industry'!$N$1:$AQ$1001,$B42+1,FALSE)),IF(ISNA(VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU42,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A42=0,0,IF(A42=1,M42,IF(A42=2,M42+W42,IF(A42=3,M42+W42+AG42,IF(A42=4,M42+W42+AG42+AQ42,IF(A42=5,M42+W42+AG42+AQ42+BA42,IF(A42=6,M42+W42+AG42+AQ42+BA42+BK42,IF(A42=7,M42+W42+AG42+AQ42+BA42+BK42+BU42,IF(A42=8,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42,IF(A42=9,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42,IF(A42=10,M42+W42+AG42+AQ42+BA42+BK42+BU42+CE42+CO42+CY42))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":19.671068858276325}]
[2,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},3,270,10398,31349089,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2513.4624351249727},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3626929168664237},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":725.76227814233596},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56.870644836203006},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7280305359466563},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1061.6865325967888},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2091.0784769834631},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2699.9274243374757}]
[4,46,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},45,405,1183,1644551,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(I48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K48,'travel frequence'!$A$1:$D$4,MATCH(J48,'travel frequence'!$A$1:$D$1,0),FALSE)*L48*IF(ISNA(VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15264.637871292303},{"$f":"IF(VLOOKUP(I48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(N48=\"N\",0,SUM(P48,'Other cost'!$B$16,VLOOKUP(Q48,'Other cost'!$A$9:$B$13,2,FALSE),IF(O48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(O48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U48,'travel frequence'!$A$1:$D$4,MATCH(T48,'travel frequence'!$A$1:$D$1,0),FALSE)*V48*IF(ISNA(VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(X48=\"N\",0,SUM(Z48,'Other cost'!$B$16,VLOOKUP(AA48,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(Y48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE48,'travel frequence'!$A$1:$D$4,MATCH(AD48,'travel frequence'!$A$1:$D$1,0),FALSE)*AF48*IF(ISNA(VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.560928137473951},{"$f":"IF(VLOOKUP(AC48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AH48=\"N\",0,SUM(AJ48,'Other cost'!$B$16,VLOOKUP(AK48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AI48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO48,'travel frequence'!$A$1:$D$4,MATCH(AN48,'travel frequence'!$A$1:$D$1,0),FALSE)*AP48*IF(ISNA(VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.72183836157092},{"$f":"IF(VLOOKUP(AM48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(AR48=\"N\",0,SUM(AT48,'Other cost'!$B$16,VLOOKUP(AU48,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(AS48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY48,'travel frequence'!$A$1:$D$4,MATCH(AX48,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ48*IF(ISNA(VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BB48=\"N\",0,SUM(BD48,'Other cost'!$B$16,VLOOKUP(BE48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BC48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI48,'travel frequence'!$A$1:$D$4,MATCH(BH48,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ48*IF(ISNA(VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":142.33773244729676},{"$f":"IF(VLOOKUP(BG48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BL48=\"N\",0,SUM(BN48,'Other cost'!$B$16,VLOOKUP(BO48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BM48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS48,'travel frequence'!$A$1:$D$4,MATCH(BR48,'travel frequence'!$A$1:$D$1,0),FALSE)*BT48*IF(ISNA(VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15770.28181033671},{"$f":"IF(VLOOKUP(BQ48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(BV48=\"N\",0,SUM(BX48,'Other cost'!$B$16,VLOOKUP(BY48,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(BW48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC48,'travel frequence'!$A$1:$D$4,MATCH(CB48,'travel frequence'!$A$1:$D$1,0),FALSE)*CD48*IF(ISNA(VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8851409051683534},{"$f":"IF(VLOOKUP(CA48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CF48=\"N\",0,SUM(CH48,'Other cost'!$B$16,VLOOKUP(CI48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CG48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM48,'travel frequence'!$A$1:$D$4,MATCH(CL48,'travel frequence'!$A$1:$D$1,0),FALSE)*CN48*IF(ISNA(VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":259.2538752153838},{"$f":"IF(VLOOKUP(CK48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CP48=\"N\",0,SUM(CR48,'Other cost'!$B$16,VLOOKUP(CS48,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(CQ48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU48,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR47,IF(ISNA(VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU48,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW48,'travel frequence'!$A$1:$D$4,MATCH(CV48,'travel frequence'!$A$1:$D$1,0),FALSE)*CX48*IF(ISNA(VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX48,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.2112931017268},{"$f":"IF(VLOOKUP(CU48,'Industry Type P'!$A$1:$S$102,MATCH($C48,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ48=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H48,IF(CZ48=\"N\",0,SUM(DB48,'Other cost'!$B$16,VLOOKUP(DC48,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA48>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE),HLOOKUP(DA48,'Salary in Industry'!$N$1:$AQ$1001,$B48+1,FALSE)),IF(ISNA(VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU48,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A48=0,0,IF(A48=1,M48,IF(A48=2,M48+W48,IF(A48=3,M48+W48+AG48,IF(A48=4,M48+W48+AG48+AQ48,IF(A48=5,M48+W48+AG48+AQ48+BA48,IF(A48=6,M48+W48+AG48+AQ48+BA48+BK48,IF(A48=7,M48+W48+AG48+AQ48+BA48+BK48+BU48,IF(A48=8,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48,IF(A48=9,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48,IF(A48=10,M48+W48+AG48+AQ48+BA48+BK48+BU48+CE48+CO48+CY48))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":17412.549692261051}]
[5,51,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},19,255,14484,1902859,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K53,'travel frequence'!$A$1:$D$4,MATCH(J53,'travel frequence'!$A$1:$D$1,0),FALSE)*L53*IF(ISNA(VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3344.8976800659161},{"$f":"IF(VLOOKUP(I53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(N53=\"N\",0,SUM(P53,'Other cost'!$B$16,VLOOKUP(Q53,'Other cost'!$A$9:$B$13,2,FALSE),IF(O53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(O53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(S53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U53,'travel frequence'!$A$1:$D$4,MATCH(T53,'travel frequence'!$A$1:$D$1,0),FALSE)*V53*IF(ISNA(VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4574758465790407},{"$f":"IF(VLOOKUP(S53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(X53=\"N\",0,SUM(Z53,'Other cost'!$B$16,VLOOKUP(AA53,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(Y53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE53,'travel frequence'!$A$1:$D$4,MATCH(AD53,'travel frequence'!$A$1:$D$1,0),FALSE)*AF53*IF(ISNA(VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.133940489502841},{"$f":"IF(VLOOKUP(AC53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AH53=\"N\",0,SUM(AJ53,'Other cost'!$B$16,VLOOKUP(AK53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AI53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO53,'travel frequence'!$A$1:$D$4,MATCH(AN53,'travel frequence'!$A$1:$D$1,0),FALSE)*AP53*IF(ISNA(VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.6214913397421},{"$f":"IF(VLOOKUP(AM53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(AR53=\"N\",0,SUM(AT53,'Other cost'!$B$16,VLOOKUP(AU53,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(AS53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY53,'travel frequence'!$A$1:$D$4,MATCH(AX53,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ53*IF(ISNA(VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1991616240693124},{"$f":"IF(VLOOKUP(AW53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BB53=\"N\",0,SUM(BD53,'Other cost'!$B$16,VLOOKUP(BE53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BC53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI53,'travel frequence'!$A$1:$D$4,MATCH(BH53,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ53*IF(ISNA(VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1489.3793009569943},{"$f":"IF(VLOOKUP(BG53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BL53=\"N\",0,SUM(BN53,'Other cost'!$B$16,VLOOKUP(BO53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BM53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS53,'travel frequence'!$A$1:$D$4,MATCH(BR53,'travel frequence'!$A$1:$D$1,0),FALSE)*BT53*IF(ISNA(VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.98813538181383},{"$f":"IF(VLOOKUP(BQ53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(BV53=\"N\",0,SUM(BX53,'Other cost'!$B$16,VLOOKUP(BY53,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(BW53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC53,'travel frequence'!$A$1:$D$4,MATCH(CB53,'travel frequence'!$A$1:$D$1,0),FALSE)*CD53*IF(ISNA(VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34239.938729918431},{"$f":"IF(VLOOKUP(CA53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CF53=\"N\",0,SUM(CH53,'Other cost'!$B$16,VLOOKUP(CI53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CG53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM53,'travel frequence'!$A$1:$D$4,MATCH(CL53,'travel frequence'!$A$1:$D$1,0),FALSE)*CN53*IF(ISNA(VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.7887740258051},{"$f":"IF(VLOOKUP(CK53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CP53=\"N\",0,SUM(CR53,'Other cost'!$B$16,VLOOKUP(CS53,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(CQ53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU53,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR52,IF(ISNA(VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU53,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW53,'travel frequence'!$A$1:$D$4,MATCH(CV53,'travel frequence'!$A$1:$D$1,0),FALSE)*CX53*IF(ISNA(VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX53,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU53,'Industry Type P'!$A$1:$S$102,MATCH($C53,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ53=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H53,IF(CZ53=\"N\",0,SUM(DB53,'Other cost'!$B$16,VLOOKUP(DC53,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA53>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE),HLOOKUP(DA53,'Salary in Industry'!$N$1:$AQ$1001,$B53+1,FALSE)),IF(ISNA(VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU53,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A53=0,0,IF(A53=1,M53,IF(A53=2,M53+W53,IF(A53=3,M53+W53+AG53,IF(A53=4,M53+W53+AG53+AQ53,IF(A53=5,M53+W53+AG53+AQ53+BA53,IF(A53=6,M53+W53+AG53+AQ53+BA53+BK53,IF(A53=7,M53+W53+AG53+AQ53+BA53+BK53+BU53,IF(A53=8,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53,IF(A53=9,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53,IF(A53=10,M53+W53+AG53+AQ53+BA53+BK53+BU53+CE53+CO53+CY53))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6567.5414752306006}]
[5,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},35,446,2786,20238750,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.698915725468954},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1365.3483143139222},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":46.131706169881639},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1393002789388138},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":153.50859342979481},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":437.90444117268345},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5707387626357487},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1991.5189116519214},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":1545.2516692808024}]
[2,56,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},5,364,9541,9102972,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(I58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K58,'travel frequence'!$A$1:$D$4,MATCH(J58,'travel frequence'!$A$1:$D$1,0),FALSE)*L58*IF(ISNA(VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(N58=\"N\",0,SUM(P58,'Other cost'!$B$16,VLOOKUP(Q58,'Other cost'!$A$9:$B$13,2,FALSE),IF(O58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(O58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U58,'travel frequence'!$A$1:$D$4,MATCH(T58,'travel frequence'!$A$1:$D$1,0),FALSE)*V58*IF(ISNA(VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5261.503830296806},{"$f":"IF(VLOOKUP(S58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(X58=\"N\",0,SUM(Z58,'Other cost'!$B$16,VLOOKUP(AA58,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(Y58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE58,'travel frequence'!$A$1:$D$4,MATCH(AD58,'travel frequence'!$A$1:$D$1,0),FALSE)*AF58*IF(ISNA(VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":222.203219731665},{"$f":"IF(VLOOKUP(AC58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AH58=\"N\",0,SUM(AJ58,'Other cost'!$B$16,VLOOKUP(AK58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AI58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO58,'travel frequence'!$A$1:$D$4,MATCH(AN58,'travel frequence'!$A$1:$D$1,0),FALSE)*AP58*IF(ISNA(VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.3537393386932},{"$f":"IF(VLOOKUP(AM58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(AR58=\"N\",0,SUM(AT58,'Other cost'!$B$16,VLOOKUP(AU58,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(AS58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AW58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY58,'travel frequence'!$A$1:$D$4,MATCH(AX58,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ58*IF(ISNA(VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.9339133409903},{"$f":"IF(VLOOKUP(AW58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BB58=\"N\",0,SUM(BD58,'Other cost'!$B$16,VLOOKUP(BE58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BC58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI58,'travel frequence'!$A$1:$D$4,MATCH(BH58,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ58*IF(ISNA(VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2918.3372176739404},{"$f":"IF(VLOOKUP(BG58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BL58=\"N\",0,SUM(BN58,'Other cost'!$B$16,VLOOKUP(BO58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BM58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS58,'travel frequence'!$A$1:$D$4,MATCH(BR58,'travel frequence'!$A$1:$D$1,0),FALSE)*BT58*IF(ISNA(VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2389.2819325985479},{"$f":"IF(VLOOKUP(BQ58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(BV58=\"N\",0,SUM(BX58,'Other cost'!$B$16,VLOOKUP(BY58,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(BW58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC58,'travel frequence'!$A$1:$D$4,MATCH(CB58,'travel frequence'!$A$1:$D$1,0),FALSE)*CD58*IF(ISNA(VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":49.976600740361732},{"$f":"IF(VLOOKUP(CA58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CF58=\"N\",0,SUM(CH58,'Other cost'!$B$16,VLOOKUP(CI58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CG58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM58,'travel frequence'!$A$1:$D$4,MATCH(CL58,'travel frequence'!$A$1:$D$1,0),FALSE)*CN58*IF(ISNA(VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5065.4229422112066},{"$f":"IF(VLOOKUP(CK58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CP58=\"N\",0,SUM(CR58,'Other cost'!$B$16,VLOOKUP(CS58,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(CQ58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU58,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR57,IF(ISNA(VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU58,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW58,'travel frequence'!$A$1:$D$4,MATCH(CV58,'travel frequence'!$A$1:$D$1,0),FALSE)*CX58*IF(ISNA(VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX58,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5691595591288},{"$f":"IF(VLOOKUP(CU58,'Industry Type P'!$A$1:$S$102,MATCH($C58,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ58=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H58,IF(CZ58=\"N\",0,SUM(DB58,'Other cost'!$B$16,VLOOKUP(DC58,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA58>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE),HLOOKUP(DA58,'Salary in Industry'!$N$1:$AQ$1001,$B58+1,FALSE)),IF(ISNA(VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU58,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A58=0,0,IF(A58=1,M58,IF(A58=2,M58+W58,IF(A58=3,M58+W58+AG58,IF(A58=4,M58+W58+AG58+AQ58,IF(A58=5,M58+W58+AG58+AQ58+BA58,IF(A58=6,M58+W58+AG58+AQ58+BA58+BK58,IF(A58=7,M58+W58+AG58+AQ58+BA58+BK58+BU58,IF(A58=8,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58,IF(A58=9,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58,IF(A58=10,M58+W58+AG58+AQ58+BA58+BK58+BU58+CE58+CO58+CY58))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":5633.0941930559329}]
[1,61,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},12,459,825,32294106,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K63,'travel frequence'!$A$1:$D$4,MATCH(J63,'travel frequence'!$A$1:$D$1,0),FALSE)*L63*IF(ISNA(VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.5603894881524},{"$f":"IF(VLOOKUP(I63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(N63=\"N\",0,SUM(P63,'Other cost'!$B$16,VLOOKUP(Q63,'Other cost'!$A$9:$B$13,2,FALSE),IF(O63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(O63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U63,'travel frequence'!$A$1:$D$4,MATCH(T63,'travel frequence'!$A$1:$D$1,0),FALSE)*V63*IF(ISNA(VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.263399841238728},{"$f":"IF(VLOOKUP(S63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(X63=\"N\",0,SUM(Z63,'Other cost'!$B$16,VLOOKUP(AA63,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(Y63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE63,'travel frequence'!$A$1:$D$4,MATCH(AD63,'travel frequence'!$A$1:$D$1,0),FALSE)*AF63*IF(ISNA(VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3284.2879491963922},{"$f":"IF(VLOOKUP(AC63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AH63=\"N\",0,SUM(AJ63,'Other cost'!$B$16,VLOOKUP(AK63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AI63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO63,'travel frequence'!$A$1:$D$4,MATCH(AN63,'travel frequence'!$A$1:$D$1,0),FALSE)*AP63*IF(ISNA(VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.360851403955728},{"$f":"IF(VLOOKUP(AM63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(AR63=\"N\",0,SUM(AT63,'Other cost'!$B$16,VLOOKUP(AU63,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(AS63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY63,'travel frequence'!$A$1:$D$4,MATCH(AX63,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ63*IF(ISNA(VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":349.42920112264659},{"$f":"IF(VLOOKUP(AW63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BB63=\"N\",0,SUM(BD63,'Other cost'!$B$16,VLOOKUP(BE63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BC63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BG63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI63,'travel frequence'!$A$1:$D$4,MATCH(BH63,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ63*IF(ISNA(VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3686.4456572612567},{"$f":"IF(VLOOKUP(BG63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BL63=\"N\",0,SUM(BN63,'Other cost'!$B$16,VLOOKUP(BO63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BM63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS63,'travel frequence'!$A$1:$D$4,MATCH(BR63,'travel frequence'!$A$1:$D$1,0),FALSE)*BT63*IF(ISNA(VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.91922726417067},{"$f":"IF(VLOOKUP(BQ63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(BV63=\"N\",0,SUM(BX63,'Other cost'!$B$16,VLOOKUP(BY63,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(BW63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CA63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC63,'travel frequence'!$A$1:$D$4,MATCH(CB63,'travel frequence'!$A$1:$D$1,0),FALSE)*CD63*IF(ISNA(VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2365.469296742639},{"$f":"IF(VLOOKUP(CA63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CF63=\"N\",0,SUM(CH63,'Other cost'!$B$16,VLOOKUP(CI63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CG63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM63,'travel frequence'!$A$1:$D$4,MATCH(CL63,'travel frequence'!$A$1:$D$1,0),FALSE)*CN63*IF(ISNA(VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7415358802486391},{"$f":"IF(VLOOKUP(CK63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CP63=\"N\",0,SUM(CR63,'Other cost'!$B$16,VLOOKUP(CS63,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(CQ63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU63,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR62,IF(ISNA(VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU63,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW63,'travel frequence'!$A$1:$D$4,MATCH(CV63,'travel frequence'!$A$1:$D$1,0),FALSE)*CX63*IF(ISNA(VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX63,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU63,'Industry Type P'!$A$1:$S$102,MATCH($C63,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ63=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H63,IF(CZ63=\"N\",0,SUM(DB63,'Other cost'!$B$16,VLOOKUP(DC63,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA63>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE),HLOOKUP(DA63,'Salary in Industry'!$N$1:$AQ$1001,$B63+1,FALSE)),IF(ISNA(VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU63,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A63=0,0,IF(A63=1,M63,IF(A63=2,M63+W63,IF(A63=3,M63+W63+AG63,IF(A63=4,M63+W63+AG63+AQ63,IF(A63=5,M63+W63+AG63+AQ63+BA63,IF(A63=6,M63+W63+AG63+AQ63+BA63+BK63,IF(A63=7,M63+W63+AG63+AQ63+BA63+BK63+BU63,IF(A63=8,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63,IF(A63=9,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63,IF(A63=10,M63+W63+AG63+AQ63+BA63+BK63+BU63+CE63+CO63+CY63))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2338.8435780558075}]
[9,{"$f":"B67+1","v":66},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},40,{"$f":"RANDBETWEEN(D68,500)","v":407},{"$f":"RANDBETWEEN(E68,20000)","v":510},21893835,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K68,'travel frequence'!$A$1:$D$4,MATCH(J68,'travel frequence'!$A$1:$D$1,0),FALSE)*L68*IF(ISNA(VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(N68=\"N\",0,SUM(P68,'Other cost'!$B$16,VLOOKUP(Q68,'Other cost'!$A$9:$B$13,2,FALSE),IF(O68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(O68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U68,'travel frequence'!$A$1:$D$4,MATCH(T68,'travel frequence'!$A$1:$D$1,0),FALSE)*V68*IF(ISNA(VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.56595233004805},{"$f":"IF(VLOOKUP(S68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(X68=\"N\",0,SUM(Z68,'Other cost'!$B$16,VLOOKUP(AA68,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(Y68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE68,'travel frequence'!$A$1:$D$4,MATCH(AD68,'travel frequence'!$A$1:$D$1,0),FALSE)*AF68*IF(ISNA(VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.3549654918957},{"$f":"IF(VLOOKUP(AC68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AH68=\"N\",0,SUM(AJ68,'Other cost'!$B$16,VLOOKUP(AK68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AI68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO68,'travel frequence'!$A$1:$D$4,MATCH(AN68,'travel frequence'!$A$1:$D$1,0),FALSE)*AP68*IF(ISNA(VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1914934440069782},{"$f":"IF(VLOOKUP(AM68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(AR68=\"N\",0,SUM(AT68,'Other cost'!$B$16,VLOOKUP(AU68,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(AS68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY68,'travel frequence'!$A$1:$D$4,MATCH(AX68,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ68*IF(ISNA(VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":760.27298527189748},{"$f":"IF(VLOOKUP(AW68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BB68=\"N\",0,SUM(BD68,'Other cost'!$B$16,VLOOKUP(BE68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BC68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI68,'travel frequence'!$A$1:$D$4,MATCH(BH68,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ68*IF(ISNA(VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":181.61695322163166},{"$f":"IF(VLOOKUP(BG68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BL68=\"N\",0,SUM(BN68,'Other cost'!$B$16,VLOOKUP(BO68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BM68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS68,'travel frequence'!$A$1:$D$4,MATCH(BR68,'travel frequence'!$A$1:$D$1,0),FALSE)*BT68*IF(ISNA(VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1259.5838201958422},{"$f":"IF(VLOOKUP(BQ68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(BV68=\"N\",0,SUM(BX68,'Other cost'!$B$16,VLOOKUP(BY68,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(BW68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC68,'travel frequence'!$A$1:$D$4,MATCH(CB68,'travel frequence'!$A$1:$D$1,0),FALSE)*CD68*IF(ISNA(VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CF68=\"N\",0,SUM(CH68,'Other cost'!$B$16,VLOOKUP(CI68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CG68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM68,'travel frequence'!$A$1:$D$4,MATCH(CL68,'travel frequence'!$A$1:$D$1,0),FALSE)*CN68*IF(ISNA(VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":190.8850685335558},{"$f":"IF(VLOOKUP(CK68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CP68=\"N\",0,SUM(CR68,'Other cost'!$B$16,VLOOKUP(CS68,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(CQ68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU68,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR67,IF(ISNA(VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU68,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW68,'travel frequence'!$A$1:$D$4,MATCH(CV68,'travel frequence'!$A$1:$D$1,0),FALSE)*CX68*IF(ISNA(VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX68,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU68,'Industry Type P'!$A$1:$S$102,MATCH($C68,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ68=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ68=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H68,IF(CZ68=\"N\",0,SUM(DB68,'Other cost'!$B$16,VLOOKUP(DC68,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA68>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE),HLOOKUP(DA68,'Salary in Industry'!$N$1:$AQ$1001,$B68+1,FALSE)),IF(ISNA(VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU68,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H68,IF(A68=0,0,IF(A68=1,R68,IF(A68=2,R68+AB68,IF(A68=3,R68+AB68+AL68,IF(A68=4,R68+AB68+AL68+AV68,IF(A68=5,R68+AB68+AL68+AV68+BF68,IF(A68=6,R68+AB68+AL68+AV68+BF68+BP68,IF(A68=7,R68+AB68+AL68+AV68+BF68+BP68+BZ68,IF(A68=8,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68,IF(A68=9,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68,IF(A68=10,R68+AB68+AL68+AV68+BF68+BP68+BZ68+CJ68+CT68+DD68))))))))))))","v":0},{"$f":"((IF(A68=0,0,IF(A68=1,M68,IF(A68=2,M68+W68,IF(A68=3,M68+W68+AG68,IF(A68=4,M68+W68+AG68+AQ68,IF(A68=5,M68+W68+AG68+AQ68+BA68,IF(A68=6,M68+W68+AG68+AQ68+BA68+BK68,IF(A68=7,M68+W68+AG68+AQ68+BA68+BK68+BU68,IF(A68=8,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68,IF(A68=9,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68,IF(A68=10,M68+W68+AG68+AQ68+BA68+BK68+BU68+CE68+CO68+CY68))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":5513.1493706817091}]
[7,71,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},19,479,1028,25697502,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K73,'travel frequence'!$A$1:$D$4,MATCH(J73,'travel frequence'!$A$1:$D$1,0),FALSE)*L73*IF(ISNA(VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.9114555156066},{"$f":"IF(VLOOKUP(I73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(N73=\"N\",0,SUM(P73,'Other cost'!$B$16,VLOOKUP(Q73,'Other cost'!$A$9:$B$13,2,FALSE),IF(O73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(O73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U73,'travel frequence'!$A$1:$D$4,MATCH(T73,'travel frequence'!$A$1:$D$1,0),FALSE)*V73*IF(ISNA(VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":413.92253566307687},{"$f":"IF(VLOOKUP(S73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(X73=\"N\",0,SUM(Z73,'Other cost'!$B$16,VLOOKUP(AA73,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(Y73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE73,'travel frequence'!$A$1:$D$4,MATCH(AD73,'travel frequence'!$A$1:$D$1,0),FALSE)*AF73*IF(ISNA(VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.023277032070432},{"$f":"IF(VLOOKUP(AC73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AH73=\"N\",0,SUM(AJ73,'Other cost'!$B$16,VLOOKUP(AK73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AI73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO73,'travel frequence'!$A$1:$D$4,MATCH(AN73,'travel frequence'!$A$1:$D$1,0),FALSE)*AP73*IF(ISNA(VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":993.2855230307224},{"$f":"IF(VLOOKUP(AM73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(AR73=\"N\",0,SUM(AT73,'Other cost'!$B$16,VLOOKUP(AU73,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(AS73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AW73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY73,'travel frequence'!$A$1:$D$4,MATCH(AX73,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ73*IF(ISNA(VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.630540313348096},{"$f":"IF(VLOOKUP(AW73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BB73=\"N\",0,SUM(BD73,'Other cost'!$B$16,VLOOKUP(BE73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BC73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI73,'travel frequence'!$A$1:$D$4,MATCH(BH73,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ73*IF(ISNA(VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.958386985915864},{"$f":"IF(VLOOKUP(BG73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BL73=\"N\",0,SUM(BN73,'Other cost'!$B$16,VLOOKUP(BO73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BM73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS73,'travel frequence'!$A$1:$D$4,MATCH(BR73,'travel frequence'!$A$1:$D$1,0),FALSE)*BT73*IF(ISNA(VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.080188967286244},{"$f":"IF(VLOOKUP(BQ73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(BV73=\"N\",0,SUM(BX73,'Other cost'!$B$16,VLOOKUP(BY73,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(BW73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC73,'travel frequence'!$A$1:$D$4,MATCH(CB73,'travel frequence'!$A$1:$D$1,0),FALSE)*CD73*IF(ISNA(VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":902.9868391188387},{"$f":"IF(VLOOKUP(CA73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CF73=\"N\",0,SUM(CH73,'Other cost'!$B$16,VLOOKUP(CI73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CG73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM73,'travel frequence'!$A$1:$D$4,MATCH(CL73,'travel frequence'!$A$1:$D$1,0),FALSE)*CN73*IF(ISNA(VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CP73=\"N\",0,SUM(CR73,'Other cost'!$B$16,VLOOKUP(CS73,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(CQ73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CU73,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR72,IF(ISNA(VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU73,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW73,'travel frequence'!$A$1:$D$4,MATCH(CV73,'travel frequence'!$A$1:$D$1,0),FALSE)*CX73*IF(ISNA(VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX73,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.9410366709981},{"$f":"IF(VLOOKUP(CU73,'Industry Type P'!$A$1:$S$102,MATCH($C73,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ73=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H73,IF(CZ73=\"N\",0,SUM(DB73,'Other cost'!$B$16,VLOOKUP(DC73,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA73>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE),HLOOKUP(DA73,'Salary in Industry'!$N$1:$AQ$1001,$B73+1,FALSE)),IF(ISNA(VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU73,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A73=0,0,IF(A73=1,M73,IF(A73=2,M73+W73,IF(A73=3,M73+W73+AG73,IF(A73=4,M73+W73+AG73+AQ73,IF(A73=5,M73+W73+AG73+AQ73+BA73,IF(A73=6,M73+W73+AG73+AQ73+BA73+BK73,IF(A73=7,M73+W73+AG73+AQ73+BA73+BK73+BU73,IF(A73=8,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73,IF(A73=9,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73,IF(A73=10,M73+W73+AG73+AQ73+BA73+BK73+BU73+CE73+CO73+CY73))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4076.7362024751583}]
[6,72,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},47,493,10377,43122234,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K74,'travel frequence'!$A$1:$D$4,MATCH(J74,'travel frequence'!$A$1:$D$1,0),FALSE)*L74*IF(ISNA(VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.90337964891734},{"$f":"IF(VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(N74=\"N\",0,SUM(P74,'Other cost'!$B$16,VLOOKUP(Q74,'Other cost'!$A$9:$B$13,2,FALSE),IF(O74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(O74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(S74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U74,'travel frequence'!$A$1:$D$4,MATCH(T74,'travel frequence'!$A$1:$D$1,0),FALSE)*V74*IF(ISNA(VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1818.6118019612109},{"$f":"IF(VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(X74=\"N\",0,SUM(Z74,'Other cost'!$B$16,VLOOKUP(AA74,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(Y74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE74,'travel frequence'!$A$1:$D$4,MATCH(AD74,'travel frequence'!$A$1:$D$1,0),FALSE)*AF74*IF(ISNA(VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.39511369962935},{"$f":"IF(VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AH74=\"N\",0,SUM(AJ74,'Other cost'!$B$16,VLOOKUP(AK74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AI74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO74,'travel frequence'!$A$1:$D$4,MATCH(AN74,'travel frequence'!$A$1:$D$1,0),FALSE)*AP74*IF(ISNA(VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.916637530512673},{"$f":"IF(VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AR74=\"N\",0,SUM(AT74,'Other cost'!$B$16,VLOOKUP(AU74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AS74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY74,'travel frequence'!$A$1:$D$4,MATCH(AX74,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ74*IF(ISNA(VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.899105938717863},{"$f":"IF(VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BB74=\"N\",0,SUM(BD74,'Other cost'!$B$16,VLOOKUP(BE74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BC74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI74,'travel frequence'!$A$1:$D$4,MATCH(BH74,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ74*IF(ISNA(VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.46473150848442},{"$f":"IF(VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BL74=\"N\",0,SUM(BN74,'Other cost'!$B$16,VLOOKUP(BO74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BM74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS74,'travel frequence'!$A$1:$D$4,MATCH(BR74,'travel frequence'!$A$1:$D$1,0),FALSE)*BT74*IF(ISNA(VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":135.97646590229837},{"$f":"IF(VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BV74=\"N\",0,SUM(BX74,'Other cost'!$B$16,VLOOKUP(BY74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BW74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC74,'travel frequence'!$A$1:$D$4,MATCH(CB74,'travel frequence'!$A$1:$D$1,0),FALSE)*CD74*IF(ISNA(VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CF74=\"N\",0,SUM(CH74,'Other cost'!$B$16,VLOOKUP(CI74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CG74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM74,'travel frequence'!$A$1:$D$4,MATCH(CL74,'travel frequence'!$A$1:$D$1,0),FALSE)*CN74*IF(ISNA(VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":478.67251385722489},{"$f":"IF(VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CP74=\"N\",0,SUM(CR74,'Other cost'!$B$16,VLOOKUP(CS74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CQ74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW74,'travel frequence'!$A$1:$D$4,MATCH(CV74,'travel frequence'!$A$1:$D$1,0),FALSE)*CX74*IF(ISNA(VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8060008419339937},{"$f":"IF(VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CZ74=\"N\",0,SUM(DB74,'Other cost'!$B$16,VLOOKUP(DC74,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(DA74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A74=0,0,IF(A74=1,M74,IF(A74=2,M74+W74,IF(A74=3,M74+W74+AG74,IF(A74=4,M74+W74+AG74+AQ74,IF(A74=5,M74+W74+AG74+AQ74+BA74,IF(A74=6,M74+W74+AG74+AQ74+BA74+BK74,IF(A74=7,M74+W74+AG74+AQ74+BA74+BK74+BU74,IF(A74=8,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74,IF(A74=9,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74,IF(A74=10,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74+CY74))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":3427.2728331271355}]
[0,78,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},4,291,10903,37856942,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K80,'travel frequence'!$A$1:$D$4,MATCH(J80,'travel frequence'!$A$1:$D$1,0),FALSE)*L80*IF(ISNA(VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":484.95140266639498},{"$f":"IF(VLOOKUP(I80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(N80=\"N\",0,SUM(P80,'Other cost'!$B$16,VLOOKUP(Q80,'Other cost'!$A$9:$B$13,2,FALSE),IF(O80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(O80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U80,'travel frequence'!$A$1:$D$4,MATCH(T80,'travel frequence'!$A$1:$D$1,0),FALSE)*V80*IF(ISNA(VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9099130474488888},{"$f":"IF(VLOOKUP(S80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(X80=\"N\",0,SUM(Z80,'Other cost'!$B$16,VLOOKUP(AA80,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(Y80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE80,'travel frequence'!$A$1:$D$4,MATCH(AD80,'travel frequence'!$A$1:$D$1,0),FALSE)*AF80*IF(ISNA(VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29.246149594917689},{"$f":"IF(VLOOKUP(AC80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AH80=\"N\",0,SUM(AJ80,'Other cost'!$B$16,VLOOKUP(AK80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AI80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AM80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO80,'travel frequence'!$A$1:$D$4,MATCH(AN80,'travel frequence'!$A$1:$D$1,0),FALSE)*AP80*IF(ISNA(VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(AR80=\"N\",0,SUM(AT80,'Other cost'!$B$16,VLOOKUP(AU80,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(AS80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY80,'travel frequence'!$A$1:$D$4,MATCH(AX80,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ80*IF(ISNA(VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BB80=\"N\",0,SUM(BD80,'Other cost'!$B$16,VLOOKUP(BE80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BC80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI80,'travel frequence'!$A$1:$D$4,MATCH(BH80,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ80*IF(ISNA(VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2172.830120837255},{"$f":"IF(VLOOKUP(BG80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BL80=\"N\",0,SUM(BN80,'Other cost'!$B$16,VLOOKUP(BO80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BM80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS80,'travel frequence'!$A$1:$D$4,MATCH(BR80,'travel frequence'!$A$1:$D$1,0),FALSE)*BT80*IF(ISNA(VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6770347924359985},{"$f":"IF(VLOOKUP(BQ80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(BV80=\"N\",0,SUM(BX80,'Other cost'!$B$16,VLOOKUP(BY80,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(BW80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC80,'travel frequence'!$A$1:$D$4,MATCH(CB80,'travel frequence'!$A$1:$D$1,0),FALSE)*CD80*IF(ISNA(VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CF80=\"N\",0,SUM(CH80,'Other cost'!$B$16,VLOOKUP(CI80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CG80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM80,'travel frequence'!$A$1:$D$4,MATCH(CL80,'travel frequence'!$A$1:$D$1,0),FALSE)*CN80*IF(ISNA(VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26876.715417704818},{"$f":"IF(VLOOKUP(CK80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CP80=\"N\",0,SUM(CR80,'Other cost'!$B$16,VLOOKUP(CS80,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(CQ80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU80,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR79,IF(ISNA(VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU80,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW80,'travel frequence'!$A$1:$D$4,MATCH(CV80,'travel frequence'!$A$1:$D$1,0),FALSE)*CX80*IF(ISNA(VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX80,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":921.62236118438091},{"$f":"IF(VLOOKUP(CU80,'Industry Type P'!$A$1:$S$102,MATCH($C80,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ80=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H80,IF(CZ80=\"N\",0,SUM(DB80,'Other cost'!$B$16,VLOOKUP(DC80,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA80>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE),HLOOKUP(DA80,'Salary in Industry'!$N$1:$AQ$1001,$B80+1,FALSE)),IF(ISNA(VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU80,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A80=0,0,IF(A80=1,M80,IF(A80=2,M80+W80,IF(A80=3,M80+W80+AG80,IF(A80=4,M80+W80+AG80+AQ80,IF(A80=5,M80+W80+AG80+AQ80+BA80,IF(A80=6,M80+W80+AG80+AQ80+BA80+BK80,IF(A80=7,M80+W80+AG80+AQ80+BA80+BK80+BU80,IF(A80=8,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80,IF(A80=9,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80,IF(A80=10,M80+W80+AG80+AQ80+BA80+BK80+BU80+CE80+CO80+CY80))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":0}]
[10,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},3,482,10487,40030468,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1076.2217189839841},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":244.35952073549376},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4510913474170373},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.9482606747792},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1720.2910259778762},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.9097523317679008},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.96766370211255537},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":460.79223910121686},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.128720495182783},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":7092.9613494214282}]
[6,86,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},9,82,16336,5878281,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K88,'travel frequence'!$A$1:$D$4,MATCH(J88,'travel frequence'!$A$1:$D$1,0),FALSE)*L88*IF(ISNA(VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":930.84671481731209},{"$f":"IF(VLOOKUP(I88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(N88=\"N\",0,SUM(P88,'Other cost'!$B$16,VLOOKUP(Q88,'Other cost'!$A$9:$B$13,2,FALSE),IF(O88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(O88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U88,'travel frequence'!$A$1:$D$4,MATCH(T88,'travel frequence'!$A$1:$D$1,0),FALSE)*V88*IF(ISNA(VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1530536634061299},{"$f":"IF(VLOOKUP(S88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(X88=\"N\",0,SUM(Z88,'Other cost'!$B$16,VLOOKUP(AA88,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(Y88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE88,'travel frequence'!$A$1:$D$4,MATCH(AD88,'travel frequence'!$A$1:$D$1,0),FALSE)*AF88*IF(ISNA(VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.04476403485026},{"$f":"IF(VLOOKUP(AC88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AH88=\"N\",0,SUM(AJ88,'Other cost'!$B$16,VLOOKUP(AK88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AI88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO88,'travel frequence'!$A$1:$D$4,MATCH(AN88,'travel frequence'!$A$1:$D$1,0),FALSE)*AP88*IF(ISNA(VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.1146734998861},{"$f":"IF(VLOOKUP(AM88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(AR88=\"N\",0,SUM(AT88,'Other cost'!$B$16,VLOOKUP(AU88,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(AS88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY88,'travel frequence'!$A$1:$D$4,MATCH(AX88,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ88*IF(ISNA(VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BB88=\"N\",0,SUM(BD88,'Other cost'!$B$16,VLOOKUP(BE88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BC88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI88,'travel frequence'!$A$1:$D$4,MATCH(BH88,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ88*IF(ISNA(VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81449087546514798},{"$f":"IF(VLOOKUP(BG88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BL88=\"N\",0,SUM(BN88,'Other cost'!$B$16,VLOOKUP(BO88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BM88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS88,'travel frequence'!$A$1:$D$4,MATCH(BR88,'travel frequence'!$A$1:$D$1,0),FALSE)*BT88*IF(ISNA(VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2561811163350889},{"$f":"IF(VLOOKUP(BQ88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(BV88=\"N\",0,SUM(BX88,'Other cost'!$B$16,VLOOKUP(BY88,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(BW88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC88,'travel frequence'!$A$1:$D$4,MATCH(CB88,'travel frequence'!$A$1:$D$1,0),FALSE)*CD88*IF(ISNA(VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.0250350625606},{"$f":"IF(VLOOKUP(CA88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CF88=\"N\",0,SUM(CH88,'Other cost'!$B$16,VLOOKUP(CI88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CG88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM88,'travel frequence'!$A$1:$D$4,MATCH(CL88,'travel frequence'!$A$1:$D$1,0),FALSE)*CN88*IF(ISNA(VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6768.9390629082309},{"$f":"IF(VLOOKUP(CK88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CP88=\"N\",0,SUM(CR88,'Other cost'!$B$16,VLOOKUP(CS88,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(CQ88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU88,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR87,IF(ISNA(VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU88,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW88,'travel frequence'!$A$1:$D$4,MATCH(CV88,'travel frequence'!$A$1:$D$1,0),FALSE)*CX88*IF(ISNA(VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX88,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU88,'Industry Type P'!$A$1:$S$102,MATCH($C88,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ88=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H88,IF(CZ88=\"N\",0,SUM(DB88,'Other cost'!$B$16,VLOOKUP(DC88,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA88>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE),HLOOKUP(DA88,'Salary in Industry'!$N$1:$AQ$1001,$B88+1,FALSE)),IF(ISNA(VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU88,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A88=0,0,IF(A88=1,M88,IF(A88=2,M88+W88,IF(A88=3,M88+W88+AG88,IF(A88=4,M88+W88+AG88+AQ88,IF(A88=5,M88+W88+AG88+AQ88+BA88,IF(A88=6,M88+W88+AG88+AQ88+BA88+BK88,IF(A88=7,M88+W88+AG88+AQ88+BA88+BK88+BU88,IF(A88=8,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88,IF(A88=9,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88,IF(A88=10,M88+W88+AG88+AQ88+BA88+BK88+BU88+CE88+CO88+CY88))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":4389.5317324772268}]
[1,87,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},11,237,6723,19217891,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K89,'travel frequence'!$A$1:$D$4,MATCH(J89,'travel frequence'!$A$1:$D$1,0),FALSE)*L89*IF(ISNA(VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2611.2420682599864},{"$f":"IF(VLOOKUP(I89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(N89=\"N\",0,SUM(P89,'Other cost'!$B$16,VLOOKUP(Q89,'Other cost'!$A$9:$B$13,2,FALSE),IF(O89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(O89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U89,'travel frequence'!$A$1:$D$4,MATCH(T89,'travel frequence'!$A$1:$D$1,0),FALSE)*V89*IF(ISNA(VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85528650631510239},{"$f":"IF(VLOOKUP(S89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(X89=\"N\",0,SUM(Z89,'Other cost'!$B$16,VLOOKUP(AA89,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(Y89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE89,'travel frequence'!$A$1:$D$4,MATCH(AD89,'travel frequence'!$A$1:$D$1,0),FALSE)*AF89*IF(ISNA(VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1951.096855043219},{"$f":"IF(VLOOKUP(AC89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AH89=\"N\",0,SUM(AJ89,'Other cost'!$B$16,VLOOKUP(AK89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AI89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO89,'travel frequence'!$A$1:$D$4,MATCH(AN89,'travel frequence'!$A$1:$D$1,0),FALSE)*AP89*IF(ISNA(VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4133883245228578},{"$f":"IF(VLOOKUP(AM89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(AR89=\"N\",0,SUM(AT89,'Other cost'!$B$16,VLOOKUP(AU89,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(AS89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY89,'travel frequence'!$A$1:$D$4,MATCH(AX89,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ89*IF(ISNA(VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":164.39562181054302},{"$f":"IF(VLOOKUP(AW89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BB89=\"N\",0,SUM(BD89,'Other cost'!$B$16,VLOOKUP(BE89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BC89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI89,'travel frequence'!$A$1:$D$4,MATCH(BH89,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ89*IF(ISNA(VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3604.5380706961382},{"$f":"IF(VLOOKUP(BG89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BL89=\"N\",0,SUM(BN89,'Other cost'!$B$16,VLOOKUP(BO89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BM89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS89,'travel frequence'!$A$1:$D$4,MATCH(BR89,'travel frequence'!$A$1:$D$1,0),FALSE)*BT89*IF(ISNA(VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.72326363839102},{"$f":"IF(VLOOKUP(BQ89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(BV89=\"N\",0,SUM(BX89,'Other cost'!$B$16,VLOOKUP(BY89,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(BW89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC89,'travel frequence'!$A$1:$D$4,MATCH(CB89,'travel frequence'!$A$1:$D$1,0),FALSE)*CD89*IF(ISNA(VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CF89=\"N\",0,SUM(CH89,'Other cost'!$B$16,VLOOKUP(CI89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CG89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM89,'travel frequence'!$A$1:$D$4,MATCH(CL89,'travel frequence'!$A$1:$D$1,0),FALSE)*CN89*IF(ISNA(VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3537.5115363236887},{"$f":"IF(VLOOKUP(CK89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CP89=\"N\",0,SUM(CR89,'Other cost'!$B$16,VLOOKUP(CS89,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(CQ89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU89,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR88,IF(ISNA(VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU89,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW89,'travel frequence'!$A$1:$D$4,MATCH(CV89,'travel frequence'!$A$1:$D$1,0),FALSE)*CX89*IF(ISNA(VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX89,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":884.75025371632478},{"$f":"IF(VLOOKUP(CU89,'Industry Type P'!$A$1:$S$102,MATCH($C89,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ89=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H89,IF(CZ89=\"N\",0,SUM(DB89,'Other cost'!$B$16,VLOOKUP(DC89,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA89>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE),HLOOKUP(DA89,'Salary in Industry'!$N$1:$AQ$1001,$B89+1,FALSE)),IF(ISNA(VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU89,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A89=0,0,IF(A89=1,M89,IF(A89=2,M89+W89,IF(A89=3,M89+W89+AG89,IF(A89=4,M89+W89+AG89+AQ89,IF(A89=5,M89+W89+AG89+AQ89+BA89,IF(A89=6,M89+W89+AG89+AQ89+BA89+BK89,IF(A89=7,M89+W89+AG89+AQ89+BA89+BK89+BU89,IF(A89=8,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89,IF(A89=9,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89,IF(A89=10,M89+W89+AG89+AQ89+BA89+BK89+BU89+CE89+CO89+CY89))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2795.6593791073847}]
[3,92,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},23,325,12799,10886141,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K94,'travel frequence'!$A$1:$D$4,MATCH(J94,'travel frequence'!$A$1:$D$1,0),FALSE)*L94*IF(ISNA(VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":92.465362174046234},{"$f":"IF(VLOOKUP(I94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(N94=\"N\",0,SUM(P94,'Other cost'!$B$16,VLOOKUP(Q94,'Other cost'!$A$9:$B$13,2,FALSE),IF(O94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(O94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U94,'travel frequence'!$A$1:$D$4,MATCH(T94,'travel frequence'!$A$1:$D$1,0),FALSE)*V94*IF(ISNA(VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(X94=\"N\",0,SUM(Z94,'Other cost'!$B$16,VLOOKUP(AA94,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(Y94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE94,'travel frequence'!$A$1:$D$4,MATCH(AD94,'travel frequence'!$A$1:$D$1,0),FALSE)*AF94*IF(ISNA(VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.972966079811254},{"$f":"IF(VLOOKUP(AC94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AH94=\"N\",0,SUM(AJ94,'Other cost'!$B$16,VLOOKUP(AK94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AI94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO94,'travel frequence'!$A$1:$D$4,MATCH(AN94,'travel frequence'!$A$1:$D$1,0),FALSE)*AP94*IF(ISNA(VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(AR94=\"N\",0,SUM(AT94,'Other cost'!$B$16,VLOOKUP(AU94,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(AS94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AW94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY94,'travel frequence'!$A$1:$D$4,MATCH(AX94,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ94*IF(ISNA(VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2601.2606216916874},{"$f":"IF(VLOOKUP(AW94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BB94=\"N\",0,SUM(BD94,'Other cost'!$B$16,VLOOKUP(BE94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BC94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI94,'travel frequence'!$A$1:$D$4,MATCH(BH94,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ94*IF(ISNA(VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.43666965419595},{"$f":"IF(VLOOKUP(BG94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BL94=\"N\",0,SUM(BN94,'Other cost'!$B$16,VLOOKUP(BO94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BM94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS94,'travel frequence'!$A$1:$D$4,MATCH(BR94,'travel frequence'!$A$1:$D$1,0),FALSE)*BT94*IF(ISNA(VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.030196375576651},{"$f":"IF(VLOOKUP(BQ94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(BV94=\"N\",0,SUM(BX94,'Other cost'!$B$16,VLOOKUP(BY94,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(BW94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC94,'travel frequence'!$A$1:$D$4,MATCH(CB94,'travel frequence'!$A$1:$D$1,0),FALSE)*CD94*IF(ISNA(VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CF94=\"N\",0,SUM(CH94,'Other cost'!$B$16,VLOOKUP(CI94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CG94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM94,'travel frequence'!$A$1:$D$4,MATCH(CL94,'travel frequence'!$A$1:$D$1,0),FALSE)*CN94*IF(ISNA(VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3038583450700552},{"$f":"IF(VLOOKUP(CK94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CP94=\"N\",0,SUM(CR94,'Other cost'!$B$16,VLOOKUP(CS94,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(CQ94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU94,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR93,IF(ISNA(VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU94,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW94,'travel frequence'!$A$1:$D$4,MATCH(CV94,'travel frequence'!$A$1:$D$1,0),FALSE)*CX94*IF(ISNA(VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX94,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.0237183094023},{"$f":"IF(VLOOKUP(CU94,'Industry Type P'!$A$1:$S$102,MATCH($C94,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ94=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H94,IF(CZ94=\"N\",0,SUM(DB94,'Other cost'!$B$16,VLOOKUP(DC94,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA94>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE),HLOOKUP(DA94,'Salary in Industry'!$N$1:$AQ$1001,$B94+1,FALSE)),IF(ISNA(VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU94,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A94=0,0,IF(A94=1,M94,IF(A94=2,M94+W94,IF(A94=3,M94+W94+AG94,IF(A94=4,M94+W94+AG94+AQ94,IF(A94=5,M94+W94+AG94+AQ94+BA94,IF(A94=6,M94+W94+AG94+AQ94+BA94+BK94,IF(A94=7,M94+W94+AG94+AQ94+BA94+BK94+BU94,IF(A94=8,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94,IF(A94=9,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94,IF(A94=10,M94+W94+AG94+AQ94+BA94+BK94+BU94+CE94+CO94+CY94))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":105.39047259985703}]
[3,97,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},34,266,500,16616958,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K99,'travel frequence'!$A$1:$D$4,MATCH(J99,'travel frequence'!$A$1:$D$1,0),FALSE)*L99*IF(ISNA(VLOOKUP(L99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.263159865895918},{"$f":"IF(VLOOKUP(I99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(N99=\"N\",0,SUM(P99,'Other cost'!$B$16,VLOOKUP(Q99,'Other cost'!$A$9:$B$13,2,FALSE),IF(O99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(O99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U99,'travel frequence'!$A$1:$D$4,MATCH(T99,'travel frequence'!$A$1:$D$1,0),FALSE)*V99*IF(ISNA(VLOOKUP(V99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(X99=\"N\",0,SUM(Z99,'Other cost'!$B$16,VLOOKUP(AA99,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(Y99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE99,'travel frequence'!$A$1:$D$4,MATCH(AD99,'travel frequence'!$A$1:$D$1,0),FALSE)*AF99*IF(ISNA(VLOOKUP(AF99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.622883896813891},{"$f":"IF(VLOOKUP(AC99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(AH99=\"N\",0,SUM(AJ99,'Other cost'!$B$16,VLOOKUP(AK99,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(AI99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO99,'travel frequence'!$A$1:$D$4,MATCH(AN99,'travel frequence'!$A$1:$D$1,0),FALSE)*AP99*IF(ISNA(VLOOKUP(AP99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(AR99=\"N\",0,SUM(AT99,'Other cost'!$B$16,VLOOKUP(AU99,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(AS99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AW99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY99,'travel frequence'!$A$1:$D$4,MATCH(AX99,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ99*IF(ISNA(VLOOKUP(AZ99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3102530379364499},{"$f":"IF(VLOOKUP(AW99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BB99=\"N\",0,SUM(BD99,'Other cost'!$B$16,VLOOKUP(BE99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BC99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI99,'travel frequence'!$A$1:$D$4,MATCH(BH99,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ99*IF(ISNA(VLOOKUP(BJ99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4877.2997507454684},{"$f":"IF(VLOOKUP(BG99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BL99=\"N\",0,SUM(BN99,'Other cost'!$B$16,VLOOKUP(BO99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BM99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS99,'travel frequence'!$A$1:$D$4,MATCH(BR99,'travel frequence'!$A$1:$D$1,0),FALSE)*BT99*IF(ISNA(VLOOKUP(BT99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":228.44341101063191},{"$f":"IF(VLOOKUP(BQ99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(BV99=\"N\",0,SUM(BX99,'Other cost'!$B$16,VLOOKUP(BY99,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(BW99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC99,'travel frequence'!$A$1:$D$4,MATCH(CB99,'travel frequence'!$A$1:$D$1,0),FALSE)*CD99*IF(ISNA(VLOOKUP(CD99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2100057865456204},{"$f":"IF(VLOOKUP(CA99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CF99=\"N\",0,SUM(CH99,'Other cost'!$B$16,VLOOKUP(CI99,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(CG99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM99,'travel frequence'!$A$1:$D$4,MATCH(CL99,'travel frequence'!$A$1:$D$1,0),FALSE)*CN99*IF(ISNA(VLOOKUP(CN99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.882306255638298},{"$f":"IF(VLOOKUP(CK99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CP99=\"N\",0,SUM(CR99,'Other cost'!$B$16,VLOOKUP(CS99,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(CQ99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU99,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR98,IF(ISNA(VLOOKUP(Simulation!CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU99,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW99,'travel frequence'!$A$1:$D$4,MATCH(CV99,'travel frequence'!$A$1:$D$1,0),FALSE)*CX99*IF(ISNA(VLOOKUP(CX99,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX99,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.3703982343604},{"$f":"IF(VLOOKUP(CU99,'Industry Type P'!$A$1:$S$102,MATCH($C99,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ99=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H99,IF(CZ99=\"N\",0,SUM(DB99,'Other cost'!$B$16,VLOOKUP(DC99,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA99>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE),HLOOKUP(DA99,'Salary in Industry'!$N$1:$AQ$1001,$B99+1,FALSE)),IF(ISNA(VLOOKUP(CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU99,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A99=0,0,IF(A99=1,M99,IF(A99=2,M99+W99,IF(A99=3,M99+W99+AG99,IF(A99=4,M99+W99+AG99+AQ99,IF(A99=5,M99+W99+AG99+AQ99+BA99,IF(A99=6,M99+W99+AG99+AQ99+BA99+BK99,IF(A99=7,M99+W99+AG99+AQ99+BA99+BK99+BU99,IF(A99=8,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99,IF(A99=9,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99+CO99,IF(A99=10,M99+W99+AG99+AQ99+BA99+BK99+BU99+CE99+CO99+CY99))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":25.572980416743384}]
[10,100,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},15,299,9295,11932101,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(I102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K102,'travel frequence'!$A$1:$D$4,MATCH(J102,'travel frequence'!$A$1:$D$1,0),FALSE)*L102*IF(ISNA(VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2168.516924431241},{"$f":"IF(VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(N102=\"N\",0,SUM(P102,'Other cost'!$B$16,VLOOKUP(Q102,'Other cost'!$A$9:$B$13,2,FALSE),IF(O102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(O102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U102,'travel frequence'!$A$1:$D$4,MATCH(T102,'travel frequence'!$A$1:$D$1,0),FALSE)*V102*IF(ISNA(VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.0180556928987414},{"$f":"IF(VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(X102=\"N\",0,SUM(Z102,'Other cost'!$B$16,VLOOKUP(AA102,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(Y102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE102,'travel frequence'!$A$1:$D$4,MATCH(AD102,'travel frequence'!$A$1:$D$1,0),FALSE)*AF102*IF(ISNA(VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4136433285025447},{"$f":"IF(VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AH102=\"N\",0,SUM(AJ102,'Other cost'!$B$16,VLOOKUP(AK102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AI102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO102,'travel frequence'!$A$1:$D$4,MATCH(AN102,'travel frequence'!$A$1:$D$1,0),FALSE)*AP102*IF(ISNA(VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9738758248794532},{"$f":"IF(VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AR102=\"N\",0,SUM(AT102,'Other cost'!$B$16,VLOOKUP(AU102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AS102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY102,'travel frequence'!$A$1:$D$4,MATCH(AX102,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ102*IF(ISNA(VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BB102=\"N\",0,SUM(BD102,'Other cost'!$B$16,VLOOKUP(BE102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BC102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI102,'travel frequence'!$A$1:$D$4,MATCH(BH102,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ102*IF(ISNA(VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.6922079206325886},{"$f":"IF(VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BL102=\"N\",0,SUM(BN102,'Other cost'!$B$16,VLOOKUP(BO102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BM102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS102,'travel frequence'!$A$1:$D$4,MATCH(BR102,'travel frequence'!$A$1:$D$1,0),FALSE)*BT102*IF(ISNA(VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BV102=\"N\",0,SUM(BX102,'Other cost'!$B$16,VLOOKUP(BY102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BW102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC102,'travel frequence'!$A$1:$D$4,MATCH(CB102,'travel frequence'!$A$1:$D$1,0),FALSE)*CD102*IF(ISNA(VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2771.3353031236225},{"$f":"IF(VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CF102=\"N\",0,SUM(CH102,'Other cost'!$B$16,VLOOKUP(CI102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CG102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM102,'travel frequence'!$A$1:$D$4,MATCH(CL102,'travel frequence'!$A$1:$D$1,0),FALSE)*CN102*IF(ISNA(VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1024.0929985507635},{"$f":"IF(VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CP102=\"N\",0,SUM(CR102,'Other cost'!$B$16,VLOOKUP(CS102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CQ102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW102,'travel frequence'!$A$1:$D$4,MATCH(CV102,'travel frequence'!$A$1:$D$1,0),FALSE)*CX102*IF(ISNA(VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.733940521397862},{"$f":"IF(VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CZ102=\"N\",0,SUM(DB102,'Other cost'!$B$16,VLOOKUP(DC102,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(DA102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A102=0,0,IF(A102=1,M102,IF(A102=2,M102+W102,IF(A102=3,M102+W102+AG102,IF(A102=4,M102+W102+AG102+AQ102,IF(A102=5,M102+W102+AG102+AQ102+BA102,IF(A102=6,M102+W102+AG102+AQ102+BA102+BK102,IF(A102=7,M102+W102+AG102+AQ102+BA102+BK102+BU102,IF(A102=8,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102,IF(A102=9,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102,IF(A102=10,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102+CY102))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6420.2955087038454}]
[8,102,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},29,447,12954,10794887,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K104,'travel frequence'!$A$1:$D$4,MATCH(J104,'travel frequence'!$A$1:$D$1,0),FALSE)*L104*IF(ISNA(VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(N104=\"N\",0,SUM(P104,'Other cost'!$B$16,VLOOKUP(Q104,'Other cost'!$A$9:$B$13,2,FALSE),IF(O104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(O104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U104,'travel frequence'!$A$1:$D$4,MATCH(T104,'travel frequence'!$A$1:$D$1,0),FALSE)*V104*IF(ISNA(VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18399.421422963136},{"$f":"IF(VLOOKUP(S104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(X104=\"N\",0,SUM(Z104,'Other cost'!$B$16,VLOOKUP(AA104,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(Y104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE104,'travel frequence'!$A$1:$D$4,MATCH(AD104,'travel frequence'!$A$1:$D$1,0),FALSE)*AF104*IF(ISNA(VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":692.7945413340201},{"$f":"IF(VLOOKUP(AC104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AH104=\"N\",0,SUM(AJ104,'Other cost'!$B$16,VLOOKUP(AK104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AI104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO104,'travel frequence'!$A$1:$D$4,MATCH(AN104,'travel frequence'!$A$1:$D$1,0),FALSE)*AP104*IF(ISNA(VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3489.6317637565458},{"$f":"IF(VLOOKUP(AM104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(AR104=\"N\",0,SUM(AT104,'Other cost'!$B$16,VLOOKUP(AU104,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(AS104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY104,'travel frequence'!$A$1:$D$4,MATCH(AX104,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ104*IF(ISNA(VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":252.7702223649145},{"$f":"IF(VLOOKUP(AW104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BB104=\"N\",0,SUM(BD104,'Other cost'!$B$16,VLOOKUP(BE104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BC104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI104,'travel frequence'!$A$1:$D$4,MATCH(BH104,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ104*IF(ISNA(VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BL104=\"N\",0,SUM(BN104,'Other cost'!$B$16,VLOOKUP(BO104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BM104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS104,'travel frequence'!$A$1:$D$4,MATCH(BR104,'travel frequence'!$A$1:$D$1,0),FALSE)*BT104*IF(ISNA(VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5121.9903214774968},{"$f":"IF(VLOOKUP(BQ104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(BV104=\"N\",0,SUM(BX104,'Other cost'!$B$16,VLOOKUP(BY104,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(BW104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC104,'travel frequence'!$A$1:$D$4,MATCH(CB104,'travel frequence'!$A$1:$D$1,0),FALSE)*CD104*IF(ISNA(VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.99786979529642},{"$f":"IF(VLOOKUP(CA104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CF104=\"N\",0,SUM(CH104,'Other cost'!$B$16,VLOOKUP(CI104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CG104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM104,'travel frequence'!$A$1:$D$4,MATCH(CL104,'travel frequence'!$A$1:$D$1,0),FALSE)*CN104*IF(ISNA(VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2446.1634422411075},{"$f":"IF(VLOOKUP(CK104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CP104=\"N\",0,SUM(CR104,'Other cost'!$B$16,VLOOKUP(CS104,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(CQ104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU104,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR103,IF(ISNA(VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU104,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW104,'travel frequence'!$A$1:$D$4,MATCH(CV104,'travel frequence'!$A$1:$D$1,0),FALSE)*CX104*IF(ISNA(VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX104,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU104,'Industry Type P'!$A$1:$S$102,MATCH($C104,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ104=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H104,IF(CZ104=\"N\",0,SUM(DB104,'Other cost'!$B$16,VLOOKUP(DC104,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA104>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE),HLOOKUP(DA104,'Salary in Industry'!$N$1:$AQ$1001,$B104+1,FALSE)),IF(ISNA(VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU104,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A104=0,0,IF(A104=1,M104,IF(A104=2,M104+W104,IF(A104=3,M104+W104+AG104,IF(A104=4,M104+W104+AG104+AQ104,IF(A104=5,M104+W104+AG104+AQ104+BA104,IF(A104=6,M104+W104+AG104+AQ104+BA104+BK104,IF(A104=7,M104+W104+AG104+AQ104+BA104+BK104+BU104,IF(A104=8,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104,IF(A104=9,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104,IF(A104=10,M104+W104+AG104+AQ104+BA104+BK104+BU104+CE104+CO104+CY104))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":29949.224289875037}]
[9,107,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},17,156,10193,49089445,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K109,'travel frequence'!$A$1:$D$4,MATCH(J109,'travel frequence'!$A$1:$D$1,0),FALSE)*L109*IF(ISNA(VLOOKUP(L109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.7345684888834931},{"$f":"IF(VLOOKUP(I109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(N109=\"N\",0,SUM(P109,'Other cost'!$B$16,VLOOKUP(Q109,'Other cost'!$A$9:$B$13,2,FALSE),IF(O109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(O109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U109,'travel frequence'!$A$1:$D$4,MATCH(T109,'travel frequence'!$A$1:$D$1,0),FALSE)*V109*IF(ISNA(VLOOKUP(V109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(X109=\"N\",0,SUM(Z109,'Other cost'!$B$16,VLOOKUP(AA109,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(Y109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE109,'travel frequence'!$A$1:$D$4,MATCH(AD109,'travel frequence'!$A$1:$D$1,0),FALSE)*AF109*IF(ISNA(VLOOKUP(AF109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1176.7334539188926},{"$f":"IF(VLOOKUP(AC109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(AH109=\"N\",0,SUM(AJ109,'Other cost'!$B$16,VLOOKUP(AK109,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(AI109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO109,'travel frequence'!$A$1:$D$4,MATCH(AN109,'travel frequence'!$A$1:$D$1,0),FALSE)*AP109*IF(ISNA(VLOOKUP(AP109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(AR109=\"N\",0,SUM(AT109,'Other cost'!$B$16,VLOOKUP(AU109,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(AS109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY109,'travel frequence'!$A$1:$D$4,MATCH(AX109,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ109*IF(ISNA(VLOOKUP(AZ109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BB109=\"N\",0,SUM(BD109,'Other cost'!$B$16,VLOOKUP(BE109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BC109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI109,'travel frequence'!$A$1:$D$4,MATCH(BH109,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ109*IF(ISNA(VLOOKUP(BJ109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4889.1494521096256},{"$f":"IF(VLOOKUP(BG109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BL109=\"N\",0,SUM(BN109,'Other cost'!$B$16,VLOOKUP(BO109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BM109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS109,'travel frequence'!$A$1:$D$4,MATCH(BR109,'travel frequence'!$A$1:$D$1,0),FALSE)*BT109*IF(ISNA(VLOOKUP(BT109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9498981356992759},{"$f":"IF(VLOOKUP(BQ109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(BV109=\"N\",0,SUM(BX109,'Other cost'!$B$16,VLOOKUP(BY109,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(BW109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC109,'travel frequence'!$A$1:$D$4,MATCH(CB109,'travel frequence'!$A$1:$D$1,0),FALSE)*CD109*IF(ISNA(VLOOKUP(CD109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":148.14301929615689},{"$f":"IF(VLOOKUP(CA109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CF109=\"N\",0,SUM(CH109,'Other cost'!$B$16,VLOOKUP(CI109,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(CG109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM109,'travel frequence'!$A$1:$D$4,MATCH(CL109,'travel frequence'!$A$1:$D$1,0),FALSE)*CN109*IF(ISNA(VLOOKUP(CN109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CP109=\"N\",0,SUM(CR109,'Other cost'!$B$16,VLOOKUP(CS109,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(CQ109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU109,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR108,IF(ISNA(VLOOKUP(Simulation!CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU109,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW109,'travel frequence'!$A$1:$D$4,MATCH(CV109,'travel frequence'!$A$1:$D$1,0),FALSE)*CX109*IF(ISNA(VLOOKUP(CX109,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX109,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":659.80120397665178},{"$f":"IF(VLOOKUP(CU109,'Industry Type P'!$A$1:$S$102,MATCH($C109,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ109=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ109=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H109,IF(CZ109=\"N\",0,SUM(DB109,'Other cost'!$B$16,VLOOKUP(DC109,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA109>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE),HLOOKUP(DA109,'Salary in Industry'!$N$1:$AQ$1001,$B109+1,FALSE)),IF(ISNA(VLOOKUP(CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU109,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A109=0,0,IF(A109=1,M109,IF(A109=2,M109+W109,IF(A109=3,M109+W109+AG109,IF(A109=4,M109+W109+AG109+AQ109,IF(A109=5,M109+W109+AG109+AQ109+BA109,IF(A109=6,M109+W109+AG109+AQ109+BA109+BK109,IF(A109=7,M109+W109+AG109+AQ109+BA109+BK109+BU109,IF(A109=8,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109,IF(A109=9,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109+CO109,IF(A109=10,M109+W109+AG109+AQ109+BA109+BK109+BU109+CE109+CO109+CY109))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6665.3972300841233}]
[10,112,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},30,318,8143,44864954,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K114,'travel frequence'!$A$1:$D$4,MATCH(J114,'travel frequence'!$A$1:$D$1,0),FALSE)*L114*IF(ISNA(VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":578.04321339472858},{"$f":"IF(VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(N114=\"N\",0,SUM(P114,'Other cost'!$B$16,VLOOKUP(Q114,'Other cost'!$A$9:$B$13,2,FALSE),IF(O114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(O114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U114,'travel frequence'!$A$1:$D$4,MATCH(T114,'travel frequence'!$A$1:$D$1,0),FALSE)*V114*IF(ISNA(VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2902.9330176683256},{"$f":"IF(VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(X114=\"N\",0,SUM(Z114,'Other cost'!$B$16,VLOOKUP(AA114,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(Y114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE114,'travel frequence'!$A$1:$D$4,MATCH(AD114,'travel frequence'!$A$1:$D$1,0),FALSE)*AF114*IF(ISNA(VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AH114=\"N\",0,SUM(AJ114,'Other cost'!$B$16,VLOOKUP(AK114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AI114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO114,'travel frequence'!$A$1:$D$4,MATCH(AN114,'travel frequence'!$A$1:$D$1,0),FALSE)*AP114*IF(ISNA(VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.82216961138766},{"$f":"IF(VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AR114=\"N\",0,SUM(AT114,'Other cost'!$B$16,VLOOKUP(AU114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AS114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AW114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY114,'travel frequence'!$A$1:$D$4,MATCH(AX114,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ114*IF(ISNA(VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":306.51844927299226},{"$f":"IF(VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BB114=\"N\",0,SUM(BD114,'Other cost'!$B$16,VLOOKUP(BE114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BC114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BG114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI114,'travel frequence'!$A$1:$D$4,MATCH(BH114,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ114*IF(ISNA(VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0072452805364538},{"$f":"IF(VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BL114=\"N\",0,SUM(BN114,'Other cost'!$B$16,VLOOKUP(BO114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BM114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS114,'travel frequence'!$A$1:$D$4,MATCH(BR114,'travel frequence'!$A$1:$D$1,0),FALSE)*BT114*IF(ISNA(VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":88.488957081786467},{"$f":"IF(VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BV114=\"N\",0,SUM(BX114,'Other cost'!$B$16,VLOOKUP(BY114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BW114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC114,'travel frequence'!$A$1:$D$4,MATCH(CB114,'travel frequence'!$A$1:$D$1,0),FALSE)*CD114*IF(ISNA(VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26411.805518695233},{"$f":"IF(VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CF114=\"N\",0,SUM(CH114,'Other cost'!$B$16,VLOOKUP(CI114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CG114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM114,'travel frequence'!$A$1:$D$4,MATCH(CL114,'travel frequence'!$A$1:$D$1,0),FALSE)*CN114*IF(ISNA(VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0788683520724671},{"$f":"IF(VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CP114=\"N\",0,SUM(CR114,'Other cost'!$B$16,VLOOKUP(CS114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CQ114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW114,'travel frequence'!$A$1:$D$4,MATCH(CV114,'travel frequence'!$A$1:$D$1,0),FALSE)*CX114*IF(ISNA(VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CZ114=\"N\",0,SUM(DB114,'Other cost'!$B$16,VLOOKUP(DC114,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(DA114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A114=0,0,IF(A114=1,M114,IF(A114=2,M114+W114,IF(A114=3,M114+W114+AG114,IF(A114=4,M114+W114+AG114+AQ114,IF(A114=5,M114+W114+AG114+AQ114+BA114,IF(A114=6,M114+W114+AG114+AQ114+BA114+BK114,IF(A114=7,M114+W114+AG114+AQ114+BA114+BK114+BU114,IF(A114=8,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114,IF(A114=9,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114,IF(A114=10,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114+CY114))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":32954.564625694249}]
[1,117,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},5,444,12864,14394042,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K119,'travel frequence'!$A$1:$D$4,MATCH(J119,'travel frequence'!$A$1:$D$1,0),FALSE)*L119*IF(ISNA(VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(N119=\"N\",0,SUM(P119,'Other cost'!$B$16,VLOOKUP(Q119,'Other cost'!$A$9:$B$13,2,FALSE),IF(O119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(O119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U119,'travel frequence'!$A$1:$D$4,MATCH(T119,'travel frequence'!$A$1:$D$1,0),FALSE)*V119*IF(ISNA(VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3444754683312512},{"$f":"IF(VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(X119=\"N\",0,SUM(Z119,'Other cost'!$B$16,VLOOKUP(AA119,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(Y119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE119,'travel frequence'!$A$1:$D$4,MATCH(AD119,'travel frequence'!$A$1:$D$1,0),FALSE)*AF119*IF(ISNA(VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":133.3319521230861},{"$f":"IF(VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AH119=\"N\",0,SUM(AJ119,'Other cost'!$B$16,VLOOKUP(AK119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AI119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AM119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO119,'travel frequence'!$A$1:$D$4,MATCH(AN119,'travel frequence'!$A$1:$D$1,0),FALSE)*AP119*IF(ISNA(VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214947944913854},{"$f":"IF(VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AR119=\"N\",0,SUM(AT119,'Other cost'!$B$16,VLOOKUP(AU119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AS119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY119,'travel frequence'!$A$1:$D$4,MATCH(AX119,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ119*IF(ISNA(VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2785.8948940674145},{"$f":"IF(VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BB119=\"N\",0,SUM(BD119,'Other cost'!$B$16,VLOOKUP(BE119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BC119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BG119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI119,'travel frequence'!$A$1:$D$4,MATCH(BH119,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ119*IF(ISNA(VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BL119=\"N\",0,SUM(BN119,'Other cost'!$B$16,VLOOKUP(BO119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BM119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS119,'travel frequence'!$A$1:$D$4,MATCH(BR119,'travel frequence'!$A$1:$D$1,0),FALSE)*BT119*IF(ISNA(VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3783.8979885465751},{"$f":"IF(VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BV119=\"N\",0,SUM(BX119,'Other cost'!$B$16,VLOOKUP(BY119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BW119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC119,'travel frequence'!$A$1:$D$4,MATCH(CB119,'travel frequence'!$A$1:$D$1,0),FALSE)*CD119*IF(ISNA(VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2164943863884403},{"$f":"IF(VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CF119=\"N\",0,SUM(CH119,'Other cost'!$B$16,VLOOKUP(CI119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CG119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM119,'travel frequence'!$A$1:$D$4,MATCH(CL119,'travel frequence'!$A$1:$D$1,0),FALSE)*CN119*IF(ISNA(VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CP119=\"N\",0,SUM(CR119,'Other cost'!$B$16,VLOOKUP(CS119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CQ119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CU119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW119,'travel frequence'!$A$1:$D$4,MATCH(CV119,'travel frequence'!$A$1:$D$1,0),FALSE)*CX119*IF(ISNA(VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CZ119=\"N\",0,SUM(DB119,'Other cost'!$B$16,VLOOKUP(DC119,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(DA119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A119=0,0,IF(A119=1,M119,IF(A119=2,M119+W119,IF(A119=3,M119+W119+AG119,IF(A119=4,M119+W119+AG119+AQ119,IF(A119=5,M119+W119+AG119+AQ119+BA119,IF(A119=6,M119+W119+AG119+AQ119+BA119+BK119,IF(A119=7,M119+W119+AG119+AQ119+BA119+BK119+BU119,IF(A119=8,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119,IF(A119=9,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119,IF(A119=10,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119+CY119))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":0}]
[10,118,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},26,388,16168,10373138,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!I120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K120,'travel frequence'!$A$1:$D$4,MATCH(J120,'travel frequence'!$A$1:$D$1,0),FALSE)*L120*IF(ISNA(VLOOKUP(L120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(N120=\"N\",0,SUM(P120,'Other cost'!$B$16,VLOOKUP(Q120,'Other cost'!$A$9:$B$13,2,FALSE),IF(O120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(O120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(I120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!S120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U120,'travel frequence'!$A$1:$D$4,MATCH(T120,'travel frequence'!$A$1:$D$1,0),FALSE)*V120*IF(ISNA(VLOOKUP(V120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8915224975524536},{"$f":"IF(VLOOKUP(S120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(X120=\"N\",0,SUM(Z120,'Other cost'!$B$16,VLOOKUP(AA120,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(Y120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(S120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!AC120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE120,'travel frequence'!$A$1:$D$4,MATCH(AD120,'travel frequence'!$A$1:$D$1,0),FALSE)*AF120*IF(ISNA(VLOOKUP(AF120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":95.238466936793799},{"$f":"IF(VLOOKUP(AC120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(AH120=\"N\",0,SUM(AJ120,'Other cost'!$B$16,VLOOKUP(AK120,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(AI120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(AC120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!AM120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO120,'travel frequence'!$A$1:$D$4,MATCH(AN120,'travel frequence'!$A$1:$D$1,0),FALSE)*AP120*IF(ISNA(VLOOKUP(AP120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.5992419301445},{"$f":"IF(VLOOKUP(AM120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(AR120=\"N\",0,SUM(AT120,'Other cost'!$B$16,VLOOKUP(AU120,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(AS120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(AM120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!AW120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY120,'travel frequence'!$A$1:$D$4,MATCH(AX120,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ120*IF(ISNA(VLOOKUP(AZ120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2069.9005515698323},{"$f":"IF(VLOOKUP(AW120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(BB120=\"N\",0,SUM(BD120,'Other cost'!$B$16,VLOOKUP(BE120,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(BC120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(AW120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!BG120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI120,'travel frequence'!$A$1:$D$4,MATCH(BH120,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ120*IF(ISNA(VLOOKUP(BJ120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8519368030624239},{"$f":"IF(VLOOKUP(BG120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(BL120=\"N\",0,SUM(BN120,'Other cost'!$B$16,VLOOKUP(BO120,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(BM120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(BG120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!BQ120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS120,'travel frequence'!$A$1:$D$4,MATCH(BR120,'travel frequence'!$A$1:$D$1,0),FALSE)*BT120*IF(ISNA(VLOOKUP(BT120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.899668505232774},{"$f":"IF(VLOOKUP(BQ120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(BV120=\"N\",0,SUM(BX120,'Other cost'!$B$16,VLOOKUP(BY120,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(BW120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(BQ120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CA120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!CA120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC120,'travel frequence'!$A$1:$D$4,MATCH(CB120,'travel frequence'!$A$1:$D$1,0),FALSE)*CD120*IF(ISNA(VLOOKUP(CD120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":178.80254115230315},{"$f":"IF(VLOOKUP(CA120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(CF120=\"N\",0,SUM(CH120,'Other cost'!$B$16,VLOOKUP(CI120,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(CG120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(CA120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!CK120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM120,'travel frequence'!$A$1:$D$4,MATCH(CL120,'travel frequence'!$A$1:$D$1,0),FALSE)*CN120*IF(ISNA(VLOOKUP(CN120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":478.7115457448777},{"$f":"IF(VLOOKUP(CK120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(CP120=\"N\",0,SUM(CR120,'Other cost'!$B$16,VLOOKUP(CS120,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(CQ120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(CK120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CU120,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR119,IF(ISNA(VLOOKUP(Simulation!CU120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU120,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW120,'travel frequence'!$A$1:$D$4,MATCH(CV120,'travel frequence'!$A$1:$D$1,0),FALSE)*CX120*IF(ISNA(VLOOKUP(CX120,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX120,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":286.73947034733618},{"$f":"IF(VLOOKUP(CU120,'Industry Type P'!$A$1:$S$102,MATCH($C120,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ120=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H120,IF(CZ120=\"N\",0,SUM(DB120,'Other cost'!$B$16,VLOOKUP(DC120,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA120>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE),HLOOKUP(DA120,'Salary in Industry'!$N$1:$AQ$1001,$B120+1,FALSE)),IF(ISNA(VLOOKUP(CU120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU120,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A120=0,0,IF(A120=1,M120,IF(A120=2,M120+W120,IF(A120=3,M120+W120+AG120,IF(A120=4,M120+W120+AG120+AQ120,IF(A120=5,M120+W120+AG120+AQ120+BA120,IF(A120=6,M120+W120+AG120+AQ120+BA120+BK120,IF(A120=7,M120+W120+AG120+AQ120+BA120+BK120+BU120,IF(A120=8,M120+W120+AG120+AQ120+BA120+BK120+BU120+CE120,IF(A120=9,M120+W120+AG120+AQ120+BA120+BK120+BU120+CE120+CO120,IF(A120=10,M120+W120+AG120+AQ120+BA120+BK120+BU120+CE120+CO120+CY120))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":3626.8845096593709}]
[9,123,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},7,423,1864,9010707,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K125,'travel frequence'!$A$1:$D$4,MATCH(J125,'travel frequence'!$A$1:$D$1,0),FALSE)*L125*IF(ISNA(VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":144.0667394286688},{"$f":"IF(VLOOKUP(I125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(N125=\"N\",0,SUM(P125,'Other cost'!$B$16,VLOOKUP(Q125,'Other cost'!$A$9:$B$13,2,FALSE),IF(O125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(O125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U125,'travel frequence'!$A$1:$D$4,MATCH(T125,'travel frequence'!$A$1:$D$1,0),FALSE)*V125*IF(ISNA(VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(X125=\"N\",0,SUM(Z125,'Other cost'!$B$16,VLOOKUP(AA125,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(Y125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE125,'travel frequence'!$A$1:$D$4,MATCH(AD125,'travel frequence'!$A$1:$D$1,0),FALSE)*AF125*IF(ISNA(VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AH125=\"N\",0,SUM(AJ125,'Other cost'!$B$16,VLOOKUP(AK125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AI125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO125,'travel frequence'!$A$1:$D$4,MATCH(AN125,'travel frequence'!$A$1:$D$1,0),FALSE)*AP125*IF(ISNA(VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":129.01499053313626},{"$f":"IF(VLOOKUP(AM125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(AR125=\"N\",0,SUM(AT125,'Other cost'!$B$16,VLOOKUP(AU125,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(AS125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY125,'travel frequence'!$A$1:$D$4,MATCH(AX125,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ125*IF(ISNA(VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2715620398052323},{"$f":"IF(VLOOKUP(AW125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BB125=\"N\",0,SUM(BD125,'Other cost'!$B$16,VLOOKUP(BE125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BC125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI125,'travel frequence'!$A$1:$D$4,MATCH(BH125,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ125*IF(ISNA(VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.63818067068318},{"$f":"IF(VLOOKUP(BG125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BL125=\"N\",0,SUM(BN125,'Other cost'!$B$16,VLOOKUP(BO125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BM125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS125,'travel frequence'!$A$1:$D$4,MATCH(BR125,'travel frequence'!$A$1:$D$1,0),FALSE)*BT125*IF(ISNA(VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(BV125=\"N\",0,SUM(BX125,'Other cost'!$B$16,VLOOKUP(BY125,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(BW125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CA125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC125,'travel frequence'!$A$1:$D$4,MATCH(CB125,'travel frequence'!$A$1:$D$1,0),FALSE)*CD125*IF(ISNA(VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2293.5998317002004},{"$f":"IF(VLOOKUP(CA125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CF125=\"N\",0,SUM(CH125,'Other cost'!$B$16,VLOOKUP(CI125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CG125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM125,'travel frequence'!$A$1:$D$4,MATCH(CL125,'travel frequence'!$A$1:$D$1,0),FALSE)*CN125*IF(ISNA(VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":692.72253439666895},{"$f":"IF(VLOOKUP(CK125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CP125=\"N\",0,SUM(CR125,'Other cost'!$B$16,VLOOKUP(CS125,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(CQ125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU125,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR124,IF(ISNA(VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU125,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW125,'travel frequence'!$A$1:$D$4,MATCH(CV125,'travel frequence'!$A$1:$D$1,0),FALSE)*CX125*IF(ISNA(VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX125,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4190310724963044},{"$f":"IF(VLOOKUP(CU125,'Industry Type P'!$A$1:$S$102,MATCH($C125,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ125=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H125,IF(CZ125=\"N\",0,SUM(DB125,'Other cost'!$B$16,VLOOKUP(DC125,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA125>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE),HLOOKUP(DA125,'Salary in Industry'!$N$1:$AQ$1001,$B125+1,FALSE)),IF(ISNA(VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU125,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A125=0,0,IF(A125=1,M125,IF(A125=2,M125+W125,IF(A125=3,M125+W125+AG125,IF(A125=4,M125+W125+AG125+AQ125,IF(A125=5,M125+W125+AG125+AQ125+BA125,IF(A125=6,M125+W125+AG125+AQ125+BA125+BK125,IF(A125=7,M125+W125+AG125+AQ125+BA125+BK125+BU125,IF(A125=8,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125,IF(A125=9,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125,IF(A125=10,M125+W125+AG125+AQ125+BA125+BK125+BU125+CE125+CO125+CY125))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":3513.0545423782287}]
[2,127,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},30,174,1538,37376743,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K129,'travel frequence'!$A$1:$D$4,MATCH(J129,'travel frequence'!$A$1:$D$1,0),FALSE)*L129*IF(ISNA(VLOOKUP(L129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30922.266404343995},{"$f":"IF(VLOOKUP(I129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(N129=\"N\",0,SUM(P129,'Other cost'!$B$16,VLOOKUP(Q129,'Other cost'!$A$9:$B$13,2,FALSE),IF(O129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(O129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U129,'travel frequence'!$A$1:$D$4,MATCH(T129,'travel frequence'!$A$1:$D$1,0),FALSE)*V129*IF(ISNA(VLOOKUP(V129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(X129=\"N\",0,SUM(Z129,'Other cost'!$B$16,VLOOKUP(AA129,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(Y129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE129,'travel frequence'!$A$1:$D$4,MATCH(AD129,'travel frequence'!$A$1:$D$1,0),FALSE)*AF129*IF(ISNA(VLOOKUP(AF129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":115.89042941609785},{"$f":"IF(VLOOKUP(AC129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(AH129=\"N\",0,SUM(AJ129,'Other cost'!$B$16,VLOOKUP(AK129,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(AI129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO129,'travel frequence'!$A$1:$D$4,MATCH(AN129,'travel frequence'!$A$1:$D$1,0),FALSE)*AP129*IF(ISNA(VLOOKUP(AP129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(AR129=\"N\",0,SUM(AT129,'Other cost'!$B$16,VLOOKUP(AU129,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(AS129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY129,'travel frequence'!$A$1:$D$4,MATCH(AX129,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ129*IF(ISNA(VLOOKUP(AZ129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BB129=\"N\",0,SUM(BD129,'Other cost'!$B$16,VLOOKUP(BE129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BC129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(BG129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI129,'travel frequence'!$A$1:$D$4,MATCH(BH129,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ129*IF(ISNA(VLOOKUP(BJ129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3632268650792252},{"$f":"IF(VLOOKUP(BG129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BL129=\"N\",0,SUM(BN129,'Other cost'!$B$16,VLOOKUP(BO129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BM129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS129,'travel frequence'!$A$1:$D$4,MATCH(BR129,'travel frequence'!$A$1:$D$1,0),FALSE)*BT129*IF(ISNA(VLOOKUP(BT129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":144.51656022856901},{"$f":"IF(VLOOKUP(BQ129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(BV129=\"N\",0,SUM(BX129,'Other cost'!$B$16,VLOOKUP(BY129,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(BW129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC129,'travel frequence'!$A$1:$D$4,MATCH(CB129,'travel frequence'!$A$1:$D$1,0),FALSE)*CD129*IF(ISNA(VLOOKUP(CD129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CF129=\"N\",0,SUM(CH129,'Other cost'!$B$16,VLOOKUP(CI129,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(CG129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM129,'travel frequence'!$A$1:$D$4,MATCH(CL129,'travel frequence'!$A$1:$D$1,0),FALSE)*CN129*IF(ISNA(VLOOKUP(CN129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":21.668360514068905},{"$f":"IF(VLOOKUP(CK129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CP129=\"N\",0,SUM(CR129,'Other cost'!$B$16,VLOOKUP(CS129,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(CQ129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU129,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR128,IF(ISNA(VLOOKUP(Simulation!CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU129,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW129,'travel frequence'!$A$1:$D$4,MATCH(CV129,'travel frequence'!$A$1:$D$1,0),FALSE)*CX129*IF(ISNA(VLOOKUP(CX129,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX129,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU129,'Industry Type P'!$A$1:$S$102,MATCH($C129,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ129=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H129,IF(CZ129=\"N\",0,SUM(DB129,'Other cost'!$B$16,VLOOKUP(DC129,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA129>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE),HLOOKUP(DA129,'Salary in Industry'!$N$1:$AQ$1001,$B129+1,FALSE)),IF(ISNA(VLOOKUP(CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU129,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A129=0,0,IF(A129=1,M129,IF(A129=2,M129+W129,IF(A129=3,M129+W129+AG129,IF(A129=4,M129+W129+AG129+AQ129,IF(A129=5,M129+W129+AG129+AQ129+BA129,IF(A129=6,M129+W129+AG129+AQ129+BA129+BK129,IF(A129=7,M129+W129+AG129+AQ129+BA129+BK129+BU129,IF(A129=8,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129,IF(A129=9,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129+CO129,IF(A129=10,M129+W129+AG129+AQ129+BA129+BK129+BU129+CE129+CO129+CY129))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":33106.131808824059}]
[10,132,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},23,439,10198,29108597,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(I134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!I134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K134,'travel frequence'!$A$1:$D$4,MATCH(J134,'travel frequence'!$A$1:$D$1,0),FALSE)*L134*IF(ISNA(VLOOKUP(L134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(N134=\"N\",0,SUM(P134,'Other cost'!$B$16,VLOOKUP(Q134,'Other cost'!$A$9:$B$13,2,FALSE),IF(O134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(O134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(I134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!S134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U134,'travel frequence'!$A$1:$D$4,MATCH(T134,'travel frequence'!$A$1:$D$1,0),FALSE)*V134*IF(ISNA(VLOOKUP(V134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1347.2002066482789},{"$f":"IF(VLOOKUP(S134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(X134=\"N\",0,SUM(Z134,'Other cost'!$B$16,VLOOKUP(AA134,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(Y134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(S134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!AC134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE134,'travel frequence'!$A$1:$D$4,MATCH(AD134,'travel frequence'!$A$1:$D$1,0),FALSE)*AF134*IF(ISNA(VLOOKUP(AF134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(AH134=\"N\",0,SUM(AJ134,'Other cost'!$B$16,VLOOKUP(AK134,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(AI134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(AC134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!AM134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO134,'travel frequence'!$A$1:$D$4,MATCH(AN134,'travel frequence'!$A$1:$D$1,0),FALSE)*AP134*IF(ISNA(VLOOKUP(AP134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.688042066429468},{"$f":"IF(VLOOKUP(AM134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(AR134=\"N\",0,SUM(AT134,'Other cost'!$B$16,VLOOKUP(AU134,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(AS134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(AM134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!AW134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY134,'travel frequence'!$A$1:$D$4,MATCH(AX134,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ134*IF(ISNA(VLOOKUP(AZ134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.01177952962314},{"$f":"IF(VLOOKUP(AW134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(BB134=\"N\",0,SUM(BD134,'Other cost'!$B$16,VLOOKUP(BE134,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(BC134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(AW134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BG134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!BG134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI134,'travel frequence'!$A$1:$D$4,MATCH(BH134,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ134*IF(ISNA(VLOOKUP(BJ134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36526.127087729808},{"$f":"IF(VLOOKUP(BG134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(BL134=\"N\",0,SUM(BN134,'Other cost'!$B$16,VLOOKUP(BO134,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(BM134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(BG134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!BQ134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS134,'travel frequence'!$A$1:$D$4,MATCH(BR134,'travel frequence'!$A$1:$D$1,0),FALSE)*BT134*IF(ISNA(VLOOKUP(BT134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.6237806929671},{"$f":"IF(VLOOKUP(BQ134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(BV134=\"N\",0,SUM(BX134,'Other cost'!$B$16,VLOOKUP(BY134,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(BW134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(BQ134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!CA134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC134,'travel frequence'!$A$1:$D$4,MATCH(CB134,'travel frequence'!$A$1:$D$1,0),FALSE)*CD134*IF(ISNA(VLOOKUP(CD134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":405.52265877492306},{"$f":"IF(VLOOKUP(CA134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(CF134=\"N\",0,SUM(CH134,'Other cost'!$B$16,VLOOKUP(CI134,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(CG134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(CA134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!CK134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM134,'travel frequence'!$A$1:$D$4,MATCH(CL134,'travel frequence'!$A$1:$D$1,0),FALSE)*CN134*IF(ISNA(VLOOKUP(CN134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.999234944607},{"$f":"IF(VLOOKUP(CK134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(CP134=\"N\",0,SUM(CR134,'Other cost'!$B$16,VLOOKUP(CS134,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(CQ134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(CK134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CU134,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR133,IF(ISNA(VLOOKUP(Simulation!CU134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU134,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW134,'travel frequence'!$A$1:$D$4,MATCH(CV134,'travel frequence'!$A$1:$D$1,0),FALSE)*CX134*IF(ISNA(VLOOKUP(CX134,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX134,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.666655578907353},{"$f":"IF(VLOOKUP(CU134,'Industry Type P'!$A$1:$S$102,MATCH($C134,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ134=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H134,IF(CZ134=\"N\",0,SUM(DB134,'Other cost'!$B$16,VLOOKUP(DC134,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA134>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE),HLOOKUP(DA134,'Salary in Industry'!$N$1:$AQ$1001,$B134+1,FALSE)),IF(ISNA(VLOOKUP(CU134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU134,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A134=0,0,IF(A134=1,M134,IF(A134=2,M134+W134,IF(A134=3,M134+W134+AG134,IF(A134=4,M134+W134+AG134+AQ134,IF(A134=5,M134+W134+AG134+AQ134+BA134,IF(A134=6,M134+W134+AG134+AQ134+BA134+BK134,IF(A134=7,M134+W134+AG134+AQ134+BA134+BK134+BU134,IF(A134=8,M134+W134+AG134+AQ134+BA134+BK134+BU134+CE134,IF(A134=9,M134+W134+AG134+AQ134+BA134+BK134+BU134+CE134+CO134,IF(A134=10,M134+W134+AG134+AQ134+BA134+BK134+BU134+CE134+CO134+CY134))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":45661.957240138239}]
[{"$f":"RANDBETWEEN(0,10)","v":9},133,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},{"$f":"RANDBETWEEN(1,50)","v":49},129,12015,{"$f":"RANDBETWEEN(500000,50000000)","v":24083568},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(I135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K135,'travel frequence'!$A$1:$D$4,MATCH(J135,'travel frequence'!$A$1:$D$1,0),FALSE)*L135*IF(ISNA(VLOOKUP(L135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":459.37284155566499},{"$f":"IF(VLOOKUP(I135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(N135=\"N\",0,SUM(P135,'Other cost'!$B$16,VLOOKUP(Q135,'Other cost'!$A$9:$B$13,2,FALSE),IF(O135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(O135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":10},{"$f":"IF(ISNA(VLOOKUP(S135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U135,'travel frequence'!$A$1:$D$4,MATCH(T135,'travel frequence'!$A$1:$D$1,0),FALSE)*V135*IF(ISNA(VLOOKUP(V135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(X135=\"N\",0,SUM(Z135,'Other cost'!$B$16,VLOOKUP(AA135,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(Y135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(AC135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE135,'travel frequence'!$A$1:$D$4,MATCH(AD135,'travel frequence'!$A$1:$D$1,0),FALSE)*AF135*IF(ISNA(VLOOKUP(AF135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.7545181081471},{"$f":"IF(VLOOKUP(AC135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(AH135=\"N\",0,SUM(AJ135,'Other cost'!$B$16,VLOOKUP(AK135,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(AI135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":12},{"$f":"IF(ISNA(VLOOKUP(AM135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO135,'travel frequence'!$A$1:$D$4,MATCH(AN135,'travel frequence'!$A$1:$D$1,0),FALSE)*AP135*IF(ISNA(VLOOKUP(AP135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.3580687142512},{"$f":"IF(VLOOKUP(AM135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(AR135=\"N\",0,SUM(AT135,'Other cost'!$B$16,VLOOKUP(AU135,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(AS135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(AW135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY135,'travel frequence'!$A$1:$D$4,MATCH(AX135,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ135*IF(ISNA(VLOOKUP(AZ135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.6187273436391498},{"$f":"IF(VLOOKUP(AW135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BB135=\"N\",0,SUM(BD135,'Other cost'!$B$16,VLOOKUP(BE135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BC135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":6},{"$f":"IF(ISNA(VLOOKUP(BG135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI135,'travel frequence'!$A$1:$D$4,MATCH(BH135,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ135*IF(ISNA(VLOOKUP(BJ135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":192.68646221759775},{"$f":"IF(VLOOKUP(BG135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BL135=\"N\",0,SUM(BN135,'Other cost'!$B$16,VLOOKUP(BO135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BM135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(BQ135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS135,'travel frequence'!$A$1:$D$4,MATCH(BR135,'travel frequence'!$A$1:$D$1,0),FALSE)*BT135*IF(ISNA(VLOOKUP(BT135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7750843251622221},{"$f":"IF(VLOOKUP(BQ135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BV135=\"N\",0,SUM(BX135,'Other cost'!$B$16,VLOOKUP(BY135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BW135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(CA135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC135,'travel frequence'!$A$1:$D$4,MATCH(CB135,'travel frequence'!$A$1:$D$1,0),FALSE)*CD135*IF(ISNA(VLOOKUP(CD135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":516.28966506138499},{"$f":"IF(VLOOKUP(CA135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CF135=\"N\",0,SUM(CH135,'Other cost'!$B$16,VLOOKUP(CI135,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(CG135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(CK135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM135,'travel frequence'!$A$1:$D$4,MATCH(CL135,'travel frequence'!$A$1:$D$1,0),FALSE)*CN135*IF(ISNA(VLOOKUP(CN135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30202.816655551109},{"$f":"IF(VLOOKUP(CK135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CP135=\"N\",0,SUM(CR135,'Other cost'!$B$16,VLOOKUP(CS135,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(CQ135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(CU135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW135,'travel frequence'!$A$1:$D$4,MATCH(CV135,'travel frequence'!$A$1:$D$1,0),FALSE)*CX135*IF(ISNA(VLOOKUP(CX135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5859630640780473},{"$f":"IF(VLOOKUP(CU135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CZ135=\"N\",0,SUM(DB135,'Other cost'!$B$16,VLOOKUP(DC135,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(DA135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A135=0,0,IF(A135=1,M135,IF(A135=2,M135+W135,IF(A135=3,M135+W135+AG135,IF(A135=4,M135+W135+AG135+AQ135,IF(A135=5,M135+W135+AG135+AQ135+BA135,IF(A135=6,M135+W135+AG135+AQ135+BA135+BK135,IF(A135=7,M135+W135+AG135+AQ135+BA135+BK135+BU135,IF(A135=8,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135,IF(A135=9,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135+CO135,IF(A135=10,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135+CO135+CY135))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":38119.22934710003}]
[9,138,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},17,352,8799,10058525,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K140,'travel frequence'!$A$1:$D$4,MATCH(J140,'travel frequence'!$A$1:$D$1,0),FALSE)*L140*IF(ISNA(VLOOKUP(L140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(N140=\"N\",0,SUM(P140,'Other cost'!$B$16,VLOOKUP(Q140,'Other cost'!$A$9:$B$13,2,FALSE),IF(O140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(O140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U140,'travel frequence'!$A$1:$D$4,MATCH(T140,'travel frequence'!$A$1:$D$1,0),FALSE)*V140*IF(ISNA(VLOOKUP(V140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7829188704893113},{"$f":"IF(VLOOKUP(S140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(X140=\"N\",0,SUM(Z140,'Other cost'!$B$16,VLOOKUP(AA140,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(Y140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AC140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE140,'travel frequence'!$A$1:$D$4,MATCH(AD140,'travel frequence'!$A$1:$D$1,0),FALSE)*AF140*IF(ISNA(VLOOKUP(AF140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(AH140=\"N\",0,SUM(AJ140,'Other cost'!$B$16,VLOOKUP(AK140,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(AI140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO140,'travel frequence'!$A$1:$D$4,MATCH(AN140,'travel frequence'!$A$1:$D$1,0),FALSE)*AP140*IF(ISNA(VLOOKUP(AP140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3071.9751540841416},{"$f":"IF(VLOOKUP(AM140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(AR140=\"N\",0,SUM(AT140,'Other cost'!$B$16,VLOOKUP(AU140,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(AS140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY140,'travel frequence'!$A$1:$D$4,MATCH(AX140,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ140*IF(ISNA(VLOOKUP(AZ140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7786280174642206},{"$f":"IF(VLOOKUP(AW140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BB140=\"N\",0,SUM(BD140,'Other cost'!$B$16,VLOOKUP(BE140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BC140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI140,'travel frequence'!$A$1:$D$4,MATCH(BH140,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ140*IF(ISNA(VLOOKUP(BJ140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.83475650040193},{"$f":"IF(VLOOKUP(BG140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BL140=\"N\",0,SUM(BN140,'Other cost'!$B$16,VLOOKUP(BO140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BM140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS140,'travel frequence'!$A$1:$D$4,MATCH(BR140,'travel frequence'!$A$1:$D$1,0),FALSE)*BT140*IF(ISNA(VLOOKUP(BT140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5706135240133037},{"$f":"IF(VLOOKUP(BQ140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(BV140=\"N\",0,SUM(BX140,'Other cost'!$B$16,VLOOKUP(BY140,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(BW140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CA140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC140,'travel frequence'!$A$1:$D$4,MATCH(CB140,'travel frequence'!$A$1:$D$1,0),FALSE)*CD140*IF(ISNA(VLOOKUP(CD140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2564908192106428},{"$f":"IF(VLOOKUP(CA140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CF140=\"N\",0,SUM(CH140,'Other cost'!$B$16,VLOOKUP(CI140,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(CG140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM140,'travel frequence'!$A$1:$D$4,MATCH(CL140,'travel frequence'!$A$1:$D$1,0),FALSE)*CN140*IF(ISNA(VLOOKUP(CN140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2534.3795021194169},{"$f":"IF(VLOOKUP(CK140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CP140=\"N\",0,SUM(CR140,'Other cost'!$B$16,VLOOKUP(CS140,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(CQ140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU140,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR139,IF(ISNA(VLOOKUP(Simulation!CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU140,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW140,'travel frequence'!$A$1:$D$4,MATCH(CV140,'travel frequence'!$A$1:$D$1,0),FALSE)*CX140*IF(ISNA(VLOOKUP(CX140,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX140,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU140,'Industry Type P'!$A$1:$S$102,MATCH($C140,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ140=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H140,IF(CZ140=\"N\",0,SUM(DB140,'Other cost'!$B$16,VLOOKUP(DC140,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA140>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE),HLOOKUP(DA140,'Salary in Industry'!$N$1:$AQ$1001,$B140+1,FALSE)),IF(ISNA(VLOOKUP(CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU140,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A140=0,0,IF(A140=1,M140,IF(A140=2,M140+W140,IF(A140=3,M140+W140+AG140,IF(A140=4,M140+W140+AG140+AQ140,IF(A140=5,M140+W140+AG140+AQ140+BA140,IF(A140=6,M140+W140+AG140+AQ140+BA140+BK140,IF(A140=7,M140+W140+AG140+AQ140+BA140+BK140+BU140,IF(A140=8,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140,IF(A140=9,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140+CO140,IF(A140=10,M140+W140+AG140+AQ140+BA140+BK140+BU140+CE140+CO140+CY140))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":6087.1183998192637}]
[1,143,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},49,390,16476,29318459,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!I145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K145,'travel frequence'!$A$1:$D$4,MATCH(J145,'travel frequence'!$A$1:$D$1,0),FALSE)*L145*IF(ISNA(VLOOKUP(L145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":174.78991782158388},{"$f":"IF(VLOOKUP(I145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(N145=\"N\",0,SUM(P145,'Other cost'!$B$16,VLOOKUP(Q145,'Other cost'!$A$9:$B$13,2,FALSE),IF(O145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(O145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(I145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!S145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U145,'travel frequence'!$A$1:$D$4,MATCH(T145,'travel frequence'!$A$1:$D$1,0),FALSE)*V145*IF(ISNA(VLOOKUP(V145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":171.5458423986648},{"$f":"IF(VLOOKUP(S145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(X145=\"N\",0,SUM(Z145,'Other cost'!$B$16,VLOOKUP(AA145,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(Y145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(S145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AC145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!AC145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE145,'travel frequence'!$A$1:$D$4,MATCH(AD145,'travel frequence'!$A$1:$D$1,0),FALSE)*AF145*IF(ISNA(VLOOKUP(AF145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35955.84702386093},{"$f":"IF(VLOOKUP(AC145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(AH145=\"N\",0,SUM(AJ145,'Other cost'!$B$16,VLOOKUP(AK145,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(AI145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(AC145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!AM145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO145,'travel frequence'!$A$1:$D$4,MATCH(AN145,'travel frequence'!$A$1:$D$1,0),FALSE)*AP145*IF(ISNA(VLOOKUP(AP145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(AR145=\"N\",0,SUM(AT145,'Other cost'!$B$16,VLOOKUP(AU145,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(AS145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(AM145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!AW145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY145,'travel frequence'!$A$1:$D$4,MATCH(AX145,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ145*IF(ISNA(VLOOKUP(AZ145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(BB145=\"N\",0,SUM(BD145,'Other cost'!$B$16,VLOOKUP(BE145,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(BC145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(AW145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!BG145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI145,'travel frequence'!$A$1:$D$4,MATCH(BH145,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ145*IF(ISNA(VLOOKUP(BJ145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(BL145=\"N\",0,SUM(BN145,'Other cost'!$B$16,VLOOKUP(BO145,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(BM145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(BG145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!BQ145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS145,'travel frequence'!$A$1:$D$4,MATCH(BR145,'travel frequence'!$A$1:$D$1,0),FALSE)*BT145*IF(ISNA(VLOOKUP(BT145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.834085815387427},{"$f":"IF(VLOOKUP(BQ145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(BV145=\"N\",0,SUM(BX145,'Other cost'!$B$16,VLOOKUP(BY145,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(BW145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(BQ145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CA145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!CA145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC145,'travel frequence'!$A$1:$D$4,MATCH(CB145,'travel frequence'!$A$1:$D$1,0),FALSE)*CD145*IF(ISNA(VLOOKUP(CD145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1796.1773851826524},{"$f":"IF(VLOOKUP(CA145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(CF145=\"N\",0,SUM(CH145,'Other cost'!$B$16,VLOOKUP(CI145,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(CG145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(CA145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!CK145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM145,'travel frequence'!$A$1:$D$4,MATCH(CL145,'travel frequence'!$A$1:$D$1,0),FALSE)*CN145*IF(ISNA(VLOOKUP(CN145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(CP145=\"N\",0,SUM(CR145,'Other cost'!$B$16,VLOOKUP(CS145,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(CQ145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(CK145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU145,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR144,IF(ISNA(VLOOKUP(Simulation!CU145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU145,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW145,'travel frequence'!$A$1:$D$4,MATCH(CV145,'travel frequence'!$A$1:$D$1,0),FALSE)*CX145*IF(ISNA(VLOOKUP(CX145,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX145,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2346.0276051365263},{"$f":"IF(VLOOKUP(CU145,'Industry Type P'!$A$1:$S$102,MATCH($C145,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ145=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H145,IF(CZ145=\"N\",0,SUM(DB145,'Other cost'!$B$16,VLOOKUP(DC145,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA145>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE),HLOOKUP(DA145,'Salary in Industry'!$N$1:$AQ$1001,$B145+1,FALSE)),IF(ISNA(VLOOKUP(CU145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU145,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A145=0,0,IF(A145=1,M145,IF(A145=2,M145+W145,IF(A145=3,M145+W145+AG145,IF(A145=4,M145+W145+AG145+AQ145,IF(A145=5,M145+W145+AG145+AQ145+BA145,IF(A145=6,M145+W145+AG145+AQ145+BA145+BK145,IF(A145=7,M145+W145+AG145+AQ145+BA145+BK145+BU145,IF(A145=8,M145+W145+AG145+AQ145+BA145+BK145+BU145+CE145,IF(A145=9,M145+W145+AG145+AQ145+BA145+BK145+BU145+CE145+CO145,IF(A145=10,M145+W145+AG145+AQ145+BA145+BK145+BU145+CE145+CO145+CY145))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":187.13434463658754}]
[3,148,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},44,162,8478,10649210,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!I150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K150,'travel frequence'!$A$1:$D$4,MATCH(J150,'travel frequence'!$A$1:$D$1,0),FALSE)*L150*IF(ISNA(VLOOKUP(L150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2234.1564569774432},{"$f":"IF(VLOOKUP(I150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(N150=\"N\",0,SUM(P150,'Other cost'!$B$16,VLOOKUP(Q150,'Other cost'!$A$9:$B$13,2,FALSE),IF(O150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(O150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(I150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!S150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U150,'travel frequence'!$A$1:$D$4,MATCH(T150,'travel frequence'!$A$1:$D$1,0),FALSE)*V150*IF(ISNA(VLOOKUP(V150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":152.6269937298276},{"$f":"IF(VLOOKUP(S150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(X150=\"N\",0,SUM(Z150,'Other cost'!$B$16,VLOOKUP(AA150,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(Y150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(S150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!AC150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE150,'travel frequence'!$A$1:$D$4,MATCH(AD150,'travel frequence'!$A$1:$D$1,0),FALSE)*AF150*IF(ISNA(VLOOKUP(AF150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.1992477623371709},{"$f":"IF(VLOOKUP(AC150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(AH150=\"N\",0,SUM(AJ150,'Other cost'!$B$16,VLOOKUP(AK150,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(AI150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(AC150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!AM150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO150,'travel frequence'!$A$1:$D$4,MATCH(AN150,'travel frequence'!$A$1:$D$1,0),FALSE)*AP150*IF(ISNA(VLOOKUP(AP150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85332364676221795},{"$f":"IF(VLOOKUP(AM150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(AR150=\"N\",0,SUM(AT150,'Other cost'!$B$16,VLOOKUP(AU150,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(AS150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(AM150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!AW150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY150,'travel frequence'!$A$1:$D$4,MATCH(AX150,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ150*IF(ISNA(VLOOKUP(AZ150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1472.2837567376293},{"$f":"IF(VLOOKUP(AW150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(BB150=\"N\",0,SUM(BD150,'Other cost'!$B$16,VLOOKUP(BE150,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(BC150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(AW150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BG150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!BG150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI150,'travel frequence'!$A$1:$D$4,MATCH(BH150,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ150*IF(ISNA(VLOOKUP(BJ150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(BL150=\"N\",0,SUM(BN150,'Other cost'!$B$16,VLOOKUP(BO150,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(BM150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(BG150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!BQ150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS150,'travel frequence'!$A$1:$D$4,MATCH(BR150,'travel frequence'!$A$1:$D$1,0),FALSE)*BT150*IF(ISNA(VLOOKUP(BT150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23.458642798263153},{"$f":"IF(VLOOKUP(BQ150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(BV150=\"N\",0,SUM(BX150,'Other cost'!$B$16,VLOOKUP(BY150,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(BW150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(BQ150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!CA150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC150,'travel frequence'!$A$1:$D$4,MATCH(CB150,'travel frequence'!$A$1:$D$1,0),FALSE)*CD150*IF(ISNA(VLOOKUP(CD150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(CF150=\"N\",0,SUM(CH150,'Other cost'!$B$16,VLOOKUP(CI150,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(CG150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(CA150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CK150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!CK150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM150,'travel frequence'!$A$1:$D$4,MATCH(CL150,'travel frequence'!$A$1:$D$1,0),FALSE)*CN150*IF(ISNA(VLOOKUP(CN150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":59.596123489873307},{"$f":"IF(VLOOKUP(CK150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(CP150=\"N\",0,SUM(CR150,'Other cost'!$B$16,VLOOKUP(CS150,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(CQ150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(CK150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CU150,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR149,IF(ISNA(VLOOKUP(Simulation!CU150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU150,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW150,'travel frequence'!$A$1:$D$4,MATCH(CV150,'travel frequence'!$A$1:$D$1,0),FALSE)*CX150*IF(ISNA(VLOOKUP(CX150,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX150,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":270.94732431993941},{"$f":"IF(VLOOKUP(CU150,'Industry Type P'!$A$1:$S$102,MATCH($C150,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ150=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H150,IF(CZ150=\"N\",0,SUM(DB150,'Other cost'!$B$16,VLOOKUP(DC150,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA150>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE),HLOOKUP(DA150,'Salary in Industry'!$N$1:$AQ$1001,$B150+1,FALSE)),IF(ISNA(VLOOKUP(CU150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU150,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A150=0,0,IF(A150=1,M150,IF(A150=2,M150+W150,IF(A150=3,M150+W150+AG150,IF(A150=4,M150+W150+AG150+AQ150,IF(A150=5,M150+W150+AG150+AQ150+BA150,IF(A150=6,M150+W150+AG150+AQ150+BA150+BK150,IF(A150=7,M150+W150+AG150+AQ150+BA150+BK150+BU150,IF(A150=8,M150+W150+AG150+AQ150+BA150+BK150+BU150+CE150,IF(A150=9,M150+W150+AG150+AQ150+BA150+BK150+BU150+CE150+CO150,IF(A150=10,M150+W150+AG150+AQ150+BA150+BK150+BU150+CE150+CO150+CY150))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2557.7030826377063}]
[2,149,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},19,195,18371,21052003,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!I151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K151,'travel frequence'!$A$1:$D$4,MATCH(J151,'travel frequence'!$A$1:$D$1,0),FALSE)*L151*IF(ISNA(VLOOKUP(L151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":367.02989768516665},{"$f":"IF(VLOOKUP(I151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(N151=\"N\",0,SUM(P151,'Other cost'!$B$16,VLOOKUP(Q151,'Other cost'!$A$9:$B$13,2,FALSE),IF(O151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(O151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(I151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!S151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U151,'travel frequence'!$A$1:$D$4,MATCH(T151,'travel frequence'!$A$1:$D$1,0),FALSE)*V151*IF(ISNA(VLOOKUP(V151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(X151=\"N\",0,SUM(Z151,'Other cost'!$B$16,VLOOKUP(AA151,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(Y151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(S151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!AC151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE151,'travel frequence'!$A$1:$D$4,MATCH(AD151,'travel frequence'!$A$1:$D$1,0),FALSE)*AF151*IF(ISNA(VLOOKUP(AF151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3450.5346899331339},{"$f":"IF(VLOOKUP(AC151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(AH151=\"N\",0,SUM(AJ151,'Other cost'!$B$16,VLOOKUP(AK151,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(AI151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(AC151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AM151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!AM151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO151,'travel frequence'!$A$1:$D$4,MATCH(AN151,'travel frequence'!$A$1:$D$1,0),FALSE)*AP151*IF(ISNA(VLOOKUP(AP151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48380.644067103836},{"$f":"IF(VLOOKUP(AM151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(AR151=\"N\",0,SUM(AT151,'Other cost'!$B$16,VLOOKUP(AU151,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(AS151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(AM151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!AW151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY151,'travel frequence'!$A$1:$D$4,MATCH(AX151,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ151*IF(ISNA(VLOOKUP(AZ151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0599382544791158},{"$f":"IF(VLOOKUP(AW151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(BB151=\"N\",0,SUM(BD151,'Other cost'!$B$16,VLOOKUP(BE151,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(BC151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(AW151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!BG151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI151,'travel frequence'!$A$1:$D$4,MATCH(BH151,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ151*IF(ISNA(VLOOKUP(BJ151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4486513836568768},{"$f":"IF(VLOOKUP(BG151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(BL151=\"N\",0,SUM(BN151,'Other cost'!$B$16,VLOOKUP(BO151,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(BM151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(BG151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!BQ151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS151,'travel frequence'!$A$1:$D$4,MATCH(BR151,'travel frequence'!$A$1:$D$1,0),FALSE)*BT151*IF(ISNA(VLOOKUP(BT151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(BV151=\"N\",0,SUM(BX151,'Other cost'!$B$16,VLOOKUP(BY151,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(BW151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(BQ151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!CA151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC151,'travel frequence'!$A$1:$D$4,MATCH(CB151,'travel frequence'!$A$1:$D$1,0),FALSE)*CD151*IF(ISNA(VLOOKUP(CD151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":56741.559909991855},{"$f":"IF(VLOOKUP(CA151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(CF151=\"N\",0,SUM(CH151,'Other cost'!$B$16,VLOOKUP(CI151,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(CG151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(CA151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!CK151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM151,'travel frequence'!$A$1:$D$4,MATCH(CL151,'travel frequence'!$A$1:$D$1,0),FALSE)*CN151*IF(ISNA(VLOOKUP(CN151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":643.49397646100624},{"$f":"IF(VLOOKUP(CK151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(CP151=\"N\",0,SUM(CR151,'Other cost'!$B$16,VLOOKUP(CS151,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(CQ151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(CK151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU151,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR150,IF(ISNA(VLOOKUP(Simulation!CU151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU151,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW151,'travel frequence'!$A$1:$D$4,MATCH(CV151,'travel frequence'!$A$1:$D$1,0),FALSE)*CX151*IF(ISNA(VLOOKUP(CX151,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX151,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18524.675761105445},{"$f":"IF(VLOOKUP(CU151,'Industry Type P'!$A$1:$S$102,MATCH($C151,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ151=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H151,IF(CZ151=\"N\",0,SUM(DB151,'Other cost'!$B$16,VLOOKUP(DC151,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA151>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE),HLOOKUP(DA151,'Salary in Industry'!$N$1:$AQ$1001,$B151+1,FALSE)),IF(ISNA(VLOOKUP(CU151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU151,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A151=0,0,IF(A151=1,M151,IF(A151=2,M151+W151,IF(A151=3,M151+W151+AG151,IF(A151=4,M151+W151+AG151+AQ151,IF(A151=5,M151+W151+AG151+AQ151+BA151,IF(A151=6,M151+W151+AG151+AQ151+BA151+BK151,IF(A151=7,M151+W151+AG151+AQ151+BA151+BK151+BU151,IF(A151=8,M151+W151+AG151+AQ151+BA151+BK151+BU151+CE151,IF(A151=9,M151+W151+AG151+AQ151+BA151+BK151+BU151+CE151+CO151,IF(A151=10,M151+W151+AG151+AQ151+BA151+BK151+BU151+CE151+CO151+CY151))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":392.95115085216906}]
[0,150,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},44,152,15432,27287066,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(I152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!I152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K152,'travel frequence'!$A$1:$D$4,MATCH(J152,'travel frequence'!$A$1:$D$1,0),FALSE)*L152*IF(ISNA(VLOOKUP(L152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(N152=\"N\",0,SUM(P152,'Other cost'!$B$16,VLOOKUP(Q152,'Other cost'!$A$9:$B$13,2,FALSE),IF(O152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(O152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(I152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!S152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U152,'travel frequence'!$A$1:$D$4,MATCH(T152,'travel frequence'!$A$1:$D$1,0),FALSE)*V152*IF(ISNA(VLOOKUP(V152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(X152=\"N\",0,SUM(Z152,'Other cost'!$B$16,VLOOKUP(AA152,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(Y152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(S152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!AC152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE152,'travel frequence'!$A$1:$D$4,MATCH(AD152,'travel frequence'!$A$1:$D$1,0),FALSE)*AF152*IF(ISNA(VLOOKUP(AF152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3604.6636576219585},{"$f":"IF(VLOOKUP(AC152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(AH152=\"N\",0,SUM(AJ152,'Other cost'!$B$16,VLOOKUP(AK152,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(AI152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(AC152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!AM152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO152,'travel frequence'!$A$1:$D$4,MATCH(AN152,'travel frequence'!$A$1:$D$1,0),FALSE)*AP152*IF(ISNA(VLOOKUP(AP152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.5748878405583273},{"$f":"IF(VLOOKUP(AM152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(AR152=\"N\",0,SUM(AT152,'Other cost'!$B$16,VLOOKUP(AU152,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(AS152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(AM152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!AW152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY152,'travel frequence'!$A$1:$D$4,MATCH(AX152,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ152*IF(ISNA(VLOOKUP(AZ152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(BB152=\"N\",0,SUM(BD152,'Other cost'!$B$16,VLOOKUP(BE152,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(BC152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(AW152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!BG152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI152,'travel frequence'!$A$1:$D$4,MATCH(BH152,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ152*IF(ISNA(VLOOKUP(BJ152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1719363601770532},{"$f":"IF(VLOOKUP(BG152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(BL152=\"N\",0,SUM(BN152,'Other cost'!$B$16,VLOOKUP(BO152,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(BM152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(BG152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!BQ152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS152,'travel frequence'!$A$1:$D$4,MATCH(BR152,'travel frequence'!$A$1:$D$1,0),FALSE)*BT152*IF(ISNA(VLOOKUP(BT152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.3391324046338},{"$f":"IF(VLOOKUP(BQ152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(BV152=\"N\",0,SUM(BX152,'Other cost'!$B$16,VLOOKUP(BY152,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(BW152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(BQ152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!CA152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC152,'travel frequence'!$A$1:$D$4,MATCH(CB152,'travel frequence'!$A$1:$D$1,0),FALSE)*CD152*IF(ISNA(VLOOKUP(CD152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4096.2087018431348},{"$f":"IF(VLOOKUP(CA152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(CF152=\"N\",0,SUM(CH152,'Other cost'!$B$16,VLOOKUP(CI152,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(CG152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(CA152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CK152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!CK152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM152,'travel frequence'!$A$1:$D$4,MATCH(CL152,'travel frequence'!$A$1:$D$1,0),FALSE)*CN152*IF(ISNA(VLOOKUP(CN152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":457.45223234708504},{"$f":"IF(VLOOKUP(CK152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(CP152=\"N\",0,SUM(CR152,'Other cost'!$B$16,VLOOKUP(CS152,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(CQ152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(CK152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU152,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR151,IF(ISNA(VLOOKUP(Simulation!CU152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU152,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW152,'travel frequence'!$A$1:$D$4,MATCH(CV152,'travel frequence'!$A$1:$D$1,0),FALSE)*CX152*IF(ISNA(VLOOKUP(CX152,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX152,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2257643527014683},{"$f":"IF(VLOOKUP(CU152,'Industry Type P'!$A$1:$S$102,MATCH($C152,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ152=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H152,IF(CZ152=\"N\",0,SUM(DB152,'Other cost'!$B$16,VLOOKUP(DC152,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA152>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE),HLOOKUP(DA152,'Salary in Industry'!$N$1:$AQ$1001,$B152+1,FALSE)),IF(ISNA(VLOOKUP(CU152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU152,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A152=0,0,IF(A152=1,M152,IF(A152=2,M152+W152,IF(A152=3,M152+W152+AG152,IF(A152=4,M152+W152+AG152+AQ152,IF(A152=5,M152+W152+AG152+AQ152+BA152,IF(A152=6,M152+W152+AG152+AQ152+BA152+BK152,IF(A152=7,M152+W152+AG152+AQ152+BA152+BK152+BU152,IF(A152=8,M152+W152+AG152+AQ152+BA152+BK152+BU152+CE152,IF(A152=9,M152+W152+AG152+AQ152+BA152+BK152+BU152+CE152+CO152,IF(A152=10,M152+W152+AG152+AQ152+BA152+BK152+BU152+CE152+CO152+CY152))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":0}]
[8,151,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},39,317,9494,36567641,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!I153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K153,'travel frequence'!$A$1:$D$4,MATCH(J153,'travel frequence'!$A$1:$D$1,0),FALSE)*L153*IF(ISNA(VLOOKUP(L153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(N153=\"N\",0,SUM(P153,'Other cost'!$B$16,VLOOKUP(Q153,'Other cost'!$A$9:$B$13,2,FALSE),IF(O153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(O153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(I153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(S153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!S153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U153,'travel frequence'!$A$1:$D$4,MATCH(T153,'travel frequence'!$A$1:$D$1,0),FALSE)*V153*IF(ISNA(VLOOKUP(V153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3352.657477001645},{"$f":"IF(VLOOKUP(S153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(X153=\"N\",0,SUM(Z153,'Other cost'!$B$16,VLOOKUP(AA153,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(Y153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(S153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AC153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!AC153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE153,'travel frequence'!$A$1:$D$4,MATCH(AD153,'travel frequence'!$A$1:$D$1,0),FALSE)*AF153*IF(ISNA(VLOOKUP(AF153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":317.65787540642424},{"$f":"IF(VLOOKUP(AC153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(AH153=\"N\",0,SUM(AJ153,'Other cost'!$B$16,VLOOKUP(AK153,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(AI153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(AC153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!AM153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO153,'travel frequence'!$A$1:$D$4,MATCH(AN153,'travel frequence'!$A$1:$D$1,0),FALSE)*AP153*IF(ISNA(VLOOKUP(AP153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(AR153=\"N\",0,SUM(AT153,'Other cost'!$B$16,VLOOKUP(AU153,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(AS153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(AM153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!AW153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY153,'travel frequence'!$A$1:$D$4,MATCH(AX153,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ153*IF(ISNA(VLOOKUP(AZ153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3663.9756712946555},{"$f":"IF(VLOOKUP(AW153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(BB153=\"N\",0,SUM(BD153,'Other cost'!$B$16,VLOOKUP(BE153,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(BC153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(AW153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!BG153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI153,'travel frequence'!$A$1:$D$4,MATCH(BH153,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ153*IF(ISNA(VLOOKUP(BJ153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647069568541905},{"$f":"IF(VLOOKUP(BG153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(BL153=\"N\",0,SUM(BN153,'Other cost'!$B$16,VLOOKUP(BO153,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(BM153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(BG153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!BQ153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS153,'travel frequence'!$A$1:$D$4,MATCH(BR153,'travel frequence'!$A$1:$D$1,0),FALSE)*BT153*IF(ISNA(VLOOKUP(BT153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5132.2568482657307},{"$f":"IF(VLOOKUP(BQ153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(BV153=\"N\",0,SUM(BX153,'Other cost'!$B$16,VLOOKUP(BY153,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(BW153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(BQ153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!CA153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC153,'travel frequence'!$A$1:$D$4,MATCH(CB153,'travel frequence'!$A$1:$D$1,0),FALSE)*CD153*IF(ISNA(VLOOKUP(CD153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":25873.6529455934},{"$f":"IF(VLOOKUP(CA153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(CF153=\"N\",0,SUM(CH153,'Other cost'!$B$16,VLOOKUP(CI153,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(CG153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(CA153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!CK153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM153,'travel frequence'!$A$1:$D$4,MATCH(CL153,'travel frequence'!$A$1:$D$1,0),FALSE)*CN153*IF(ISNA(VLOOKUP(CN153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3687.9232247018094},{"$f":"IF(VLOOKUP(CK153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(CP153=\"N\",0,SUM(CR153,'Other cost'!$B$16,VLOOKUP(CS153,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(CQ153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(CK153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU153,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR152,IF(ISNA(VLOOKUP(Simulation!CU153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU153,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW153,'travel frequence'!$A$1:$D$4,MATCH(CV153,'travel frequence'!$A$1:$D$1,0),FALSE)*CX153*IF(ISNA(VLOOKUP(CX153,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX153,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":670.14833454581458},{"$f":"IF(VLOOKUP(CU153,'Industry Type P'!$A$1:$S$102,MATCH($C153,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ153=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H153,IF(CZ153=\"N\",0,SUM(DB153,'Other cost'!$B$16,VLOOKUP(DC153,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA153>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE),HLOOKUP(DA153,'Salary in Industry'!$N$1:$AQ$1001,$B153+1,FALSE)),IF(ISNA(VLOOKUP(CU153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU153,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A153=0,0,IF(A153=1,M153,IF(A153=2,M153+W153,IF(A153=3,M153+W153+AG153,IF(A153=4,M153+W153+AG153+AQ153,IF(A153=5,M153+W153+AG153+AQ153+BA153,IF(A153=6,M153+W153+AG153+AQ153+BA153+BK153,IF(A153=7,M153+W153+AG153+AQ153+BA153+BK153+BU153,IF(A153=8,M153+W153+AG153+AQ153+BA153+BK153+BU153+CE153,IF(A153=9,M153+W153+AG153+AQ153+BA153+BK153+BU153+CE153+CO153,IF(A153=10,M153+W153+AG153+AQ153+BA153+BK153+BU153+CE153+CO153+CY153))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":41054.232021821699}]
[5,152,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},47,266,11282,34440488,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K154,'travel frequence'!$A$1:$D$4,MATCH(J154,'travel frequence'!$A$1:$D$1,0),FALSE)*L154*IF(ISNA(VLOOKUP(L154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.480263910693},{"$f":"IF(VLOOKUP(I154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(N154=\"N\",0,SUM(P154,'Other cost'!$B$16,VLOOKUP(Q154,'Other cost'!$A$9:$B$13,2,FALSE),IF(O154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(O154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U154,'travel frequence'!$A$1:$D$4,MATCH(T154,'travel frequence'!$A$1:$D$1,0),FALSE)*V154*IF(ISNA(VLOOKUP(V154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.300343768355731},{"$f":"IF(VLOOKUP(S154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(X154=\"N\",0,SUM(Z154,'Other cost'!$B$16,VLOOKUP(AA154,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(Y154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE154,'travel frequence'!$A$1:$D$4,MATCH(AD154,'travel frequence'!$A$1:$D$1,0),FALSE)*AF154*IF(ISNA(VLOOKUP(AF154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.2236865764635},{"$f":"IF(VLOOKUP(AC154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(AH154=\"N\",0,SUM(AJ154,'Other cost'!$B$16,VLOOKUP(AK154,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(AI154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AM154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO154,'travel frequence'!$A$1:$D$4,MATCH(AN154,'travel frequence'!$A$1:$D$1,0),FALSE)*AP154*IF(ISNA(VLOOKUP(AP154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.644616789979077},{"$f":"IF(VLOOKUP(AM154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(AR154=\"N\",0,SUM(AT154,'Other cost'!$B$16,VLOOKUP(AU154,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(AS154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY154,'travel frequence'!$A$1:$D$4,MATCH(AX154,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ154*IF(ISNA(VLOOKUP(AZ154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BB154=\"N\",0,SUM(BD154,'Other cost'!$B$16,VLOOKUP(BE154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BC154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BG154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI154,'travel frequence'!$A$1:$D$4,MATCH(BH154,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ154*IF(ISNA(VLOOKUP(BJ154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10884.945519718043},{"$f":"IF(VLOOKUP(BG154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BL154=\"N\",0,SUM(BN154,'Other cost'!$B$16,VLOOKUP(BO154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BM154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS154,'travel frequence'!$A$1:$D$4,MATCH(BR154,'travel frequence'!$A$1:$D$1,0),FALSE)*BT154*IF(ISNA(VLOOKUP(BT154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40.858125052444947},{"$f":"IF(VLOOKUP(BQ154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BV154=\"N\",0,SUM(BX154,'Other cost'!$B$16,VLOOKUP(BY154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BW154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC154,'travel frequence'!$A$1:$D$4,MATCH(CB154,'travel frequence'!$A$1:$D$1,0),FALSE)*CD154*IF(ISNA(VLOOKUP(CD154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":149.45007809478736},{"$f":"IF(VLOOKUP(CA154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CF154=\"N\",0,SUM(CH154,'Other cost'!$B$16,VLOOKUP(CI154,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(CG154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM154,'travel frequence'!$A$1:$D$4,MATCH(CL154,'travel frequence'!$A$1:$D$1,0),FALSE)*CN154*IF(ISNA(VLOOKUP(CN154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.8322400624083},{"$f":"IF(VLOOKUP(CK154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CP154=\"N\",0,SUM(CR154,'Other cost'!$B$16,VLOOKUP(CS154,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(CQ154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW154,'travel frequence'!$A$1:$D$4,MATCH(CV154,'travel frequence'!$A$1:$D$1,0),FALSE)*CX154*IF(ISNA(VLOOKUP(CX154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CZ154=\"N\",0,SUM(DB154,'Other cost'!$B$16,VLOOKUP(DC154,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(DA154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A154=0,0,IF(A154=1,M154,IF(A154=2,M154+W154,IF(A154=3,M154+W154+AG154,IF(A154=4,M154+W154+AG154+AQ154,IF(A154=5,M154+W154+AG154+AQ154+BA154,IF(A154=6,M154+W154+AG154+AQ154+BA154+BK154,IF(A154=7,M154+W154+AG154+AQ154+BA154+BK154+BU154,IF(A154=8,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154,IF(A154=9,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154+CO154,IF(A154=10,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154+CO154+CY154))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":2628.0069297262903}]
[3,153,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},37,165,6742,20029082,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!I155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K155,'travel frequence'!$A$1:$D$4,MATCH(J155,'travel frequence'!$A$1:$D$1,0),FALSE)*L155*IF(ISNA(VLOOKUP(L155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.555818839703299},{"$f":"IF(VLOOKUP(I155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(N155=\"N\",0,SUM(P155,'Other cost'!$B$16,VLOOKUP(Q155,'Other cost'!$A$9:$B$13,2,FALSE),IF(O155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(O155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(I155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!S155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U155,'travel frequence'!$A$1:$D$4,MATCH(T155,'travel frequence'!$A$1:$D$1,0),FALSE)*V155*IF(ISNA(VLOOKUP(V155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(X155=\"N\",0,SUM(Z155,'Other cost'!$B$16,VLOOKUP(AA155,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(Y155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(S155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!AC155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE155,'travel frequence'!$A$1:$D$4,MATCH(AD155,'travel frequence'!$A$1:$D$1,0),FALSE)*AF155*IF(ISNA(VLOOKUP(AF155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.93864147347510796},{"$f":"IF(VLOOKUP(AC155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(AH155=\"N\",0,SUM(AJ155,'Other cost'!$B$16,VLOOKUP(AK155,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(AI155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(AC155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!AM155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO155,'travel frequence'!$A$1:$D$4,MATCH(AN155,'travel frequence'!$A$1:$D$1,0),FALSE)*AP155*IF(ISNA(VLOOKUP(AP155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(AR155=\"N\",0,SUM(AT155,'Other cost'!$B$16,VLOOKUP(AU155,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(AS155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(AM155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!AW155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY155,'travel frequence'!$A$1:$D$4,MATCH(AX155,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ155*IF(ISNA(VLOOKUP(AZ155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2008.0389731059522},{"$f":"IF(VLOOKUP(AW155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(BB155=\"N\",0,SUM(BD155,'Other cost'!$B$16,VLOOKUP(BE155,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(BC155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(AW155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!BG155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI155,'travel frequence'!$A$1:$D$4,MATCH(BH155,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ155*IF(ISNA(VLOOKUP(BJ155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":586.45698673320805},{"$f":"IF(VLOOKUP(BG155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(BL155=\"N\",0,SUM(BN155,'Other cost'!$B$16,VLOOKUP(BO155,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(BM155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(BG155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!BQ155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS155,'travel frequence'!$A$1:$D$4,MATCH(BR155,'travel frequence'!$A$1:$D$1,0),FALSE)*BT155*IF(ISNA(VLOOKUP(BT155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(BV155=\"N\",0,SUM(BX155,'Other cost'!$B$16,VLOOKUP(BY155,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(BW155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(BQ155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!CA155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC155,'travel frequence'!$A$1:$D$4,MATCH(CB155,'travel frequence'!$A$1:$D$1,0),FALSE)*CD155*IF(ISNA(VLOOKUP(CD155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(CF155=\"N\",0,SUM(CH155,'Other cost'!$B$16,VLOOKUP(CI155,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(CG155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(CA155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!CK155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM155,'travel frequence'!$A$1:$D$4,MATCH(CL155,'travel frequence'!$A$1:$D$1,0),FALSE)*CN155*IF(ISNA(VLOOKUP(CN155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(CP155=\"N\",0,SUM(CR155,'Other cost'!$B$16,VLOOKUP(CS155,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(CQ155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(CK155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CU155,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR154,IF(ISNA(VLOOKUP(Simulation!CU155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU155,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW155,'travel frequence'!$A$1:$D$4,MATCH(CV155,'travel frequence'!$A$1:$D$1,0),FALSE)*CX155*IF(ISNA(VLOOKUP(CX155,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX155,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU155,'Industry Type P'!$A$1:$S$102,MATCH($C155,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ155=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H155,IF(CZ155=\"N\",0,SUM(DB155,'Other cost'!$B$16,VLOOKUP(DC155,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA155>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE),HLOOKUP(DA155,'Salary in Industry'!$N$1:$AQ$1001,$B155+1,FALSE)),IF(ISNA(VLOOKUP(CU155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU155,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A155=0,0,IF(A155=1,M155,IF(A155=2,M155+W155,IF(A155=3,M155+W155+AG155,IF(A155=4,M155+W155+AG155+AQ155,IF(A155=5,M155+W155+AG155+AQ155+BA155,IF(A155=6,M155+W155+AG155+AQ155+BA155+BK155,IF(A155=7,M155+W155+AG155+AQ155+BA155+BK155+BU155,IF(A155=8,M155+W155+AG155+AQ155+BA155+BK155+BU155+CE155,IF(A155=9,M155+W155+AG155+AQ155+BA155+BK155+BU155+CE155+CO155,IF(A155=10,M155+W155+AG155+AQ155+BA155+BK155+BU155+CE155+CO155+CY155))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":40.142482733879696}]
[3,154,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},47,484,19888,45723193,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(I156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!I156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K156,'travel frequence'!$A$1:$D$4,MATCH(J156,'travel frequence'!$A$1:$D$1,0),FALSE)*L156*IF(ISNA(VLOOKUP(L156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":375.49972049694088},{"$f":"IF(VLOOKUP(I156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(N156=\"N\",0,SUM(P156,'Other cost'!$B$16,VLOOKUP(Q156,'Other cost'!$A$9:$B$13,2,FALSE),IF(O156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(O156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(I156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!S156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U156,'travel frequence'!$A$1:$D$4,MATCH(T156,'travel frequence'!$A$1:$D$1,0),FALSE)*V156*IF(ISNA(VLOOKUP(V156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(X156=\"N\",0,SUM(Z156,'Other cost'!$B$16,VLOOKUP(AA156,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(Y156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(S156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!AC156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE156,'travel frequence'!$A$1:$D$4,MATCH(AD156,'travel frequence'!$A$1:$D$1,0),FALSE)*AF156*IF(ISNA(VLOOKUP(AF156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.797865352139068},{"$f":"IF(VLOOKUP(AC156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(AH156=\"N\",0,SUM(AJ156,'Other cost'!$B$16,VLOOKUP(AK156,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(AI156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(AC156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!AM156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO156,'travel frequence'!$A$1:$D$4,MATCH(AN156,'travel frequence'!$A$1:$D$1,0),FALSE)*AP156*IF(ISNA(VLOOKUP(AP156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(AR156=\"N\",0,SUM(AT156,'Other cost'!$B$16,VLOOKUP(AU156,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(AS156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(AM156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AW156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!AW156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY156,'travel frequence'!$A$1:$D$4,MATCH(AX156,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ156*IF(ISNA(VLOOKUP(AZ156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":179.05704171896625},{"$f":"IF(VLOOKUP(AW156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(BB156=\"N\",0,SUM(BD156,'Other cost'!$B$16,VLOOKUP(BE156,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(BC156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(AW156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!BG156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI156,'travel frequence'!$A$1:$D$4,MATCH(BH156,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ156*IF(ISNA(VLOOKUP(BJ156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":33.432702955290694},{"$f":"IF(VLOOKUP(BG156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(BL156=\"N\",0,SUM(BN156,'Other cost'!$B$16,VLOOKUP(BO156,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(BM156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(BG156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!BQ156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS156,'travel frequence'!$A$1:$D$4,MATCH(BR156,'travel frequence'!$A$1:$D$1,0),FALSE)*BT156*IF(ISNA(VLOOKUP(BT156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(BV156=\"N\",0,SUM(BX156,'Other cost'!$B$16,VLOOKUP(BY156,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(BW156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(BQ156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!CA156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC156,'travel frequence'!$A$1:$D$4,MATCH(CB156,'travel frequence'!$A$1:$D$1,0),FALSE)*CD156*IF(ISNA(VLOOKUP(CD156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3011786166013231},{"$f":"IF(VLOOKUP(CA156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(CF156=\"N\",0,SUM(CH156,'Other cost'!$B$16,VLOOKUP(CI156,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(CG156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(CA156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CK156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!CK156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM156,'travel frequence'!$A$1:$D$4,MATCH(CL156,'travel frequence'!$A$1:$D$1,0),FALSE)*CN156*IF(ISNA(VLOOKUP(CN156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":664.95493940585982},{"$f":"IF(VLOOKUP(CK156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(CP156=\"N\",0,SUM(CR156,'Other cost'!$B$16,VLOOKUP(CS156,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(CQ156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(CK156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU156,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR155,IF(ISNA(VLOOKUP(Simulation!CU156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU156,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW156,'travel frequence'!$A$1:$D$4,MATCH(CV156,'travel frequence'!$A$1:$D$1,0),FALSE)*CX156*IF(ISNA(VLOOKUP(CX156,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX156,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":209.528844037293},{"$f":"IF(VLOOKUP(CU156,'Industry Type P'!$A$1:$S$102,MATCH($C156,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ156=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H156,IF(CZ156=\"N\",0,SUM(DB156,'Other cost'!$B$16,VLOOKUP(DC156,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA156>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE),HLOOKUP(DA156,'Salary in Industry'!$N$1:$AQ$1001,$B156+1,FALSE)),IF(ISNA(VLOOKUP(CU156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU156,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A156=0,0,IF(A156=1,M156,IF(A156=2,M156+W156,IF(A156=3,M156+W156+AG156,IF(A156=4,M156+W156+AG156+AQ156,IF(A156=5,M156+W156+AG156+AQ156+BA156,IF(A156=6,M156+W156+AG156+AQ156+BA156+BK156,IF(A156=7,M156+W156+AG156+AQ156+BA156+BK156+BU156,IF(A156=8,M156+W156+AG156+AQ156+BA156+BK156+BU156+CE156,IF(A156=9,M156+W156+AG156+AQ156+BA156+BK156+BU156+CE156+CO156,IF(A156=10,M156+W156+AG156+AQ156+BA156+BK156+BU156+CE156+CO156+CY156))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":411.43835851389065}]
[4,155,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},21,114,1643,48682706,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!I157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K157,'travel frequence'!$A$1:$D$4,MATCH(J157,'travel frequence'!$A$1:$D$1,0),FALSE)*L157*IF(ISNA(VLOOKUP(L157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2513.2740418076551},{"$f":"IF(VLOOKUP(I157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(N157=\"N\",0,SUM(P157,'Other cost'!$B$16,VLOOKUP(Q157,'Other cost'!$A$9:$B$13,2,FALSE),IF(O157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(O157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(I157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!S157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U157,'travel frequence'!$A$1:$D$4,MATCH(T157,'travel frequence'!$A$1:$D$1,0),FALSE)*V157*IF(ISNA(VLOOKUP(V157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.420845223571531},{"$f":"IF(VLOOKUP(S157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(X157=\"N\",0,SUM(Z157,'Other cost'!$B$16,VLOOKUP(AA157,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(Y157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(S157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!AC157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE157,'travel frequence'!$A$1:$D$4,MATCH(AD157,'travel frequence'!$A$1:$D$1,0),FALSE)*AF157*IF(ISNA(VLOOKUP(AF157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5525.637964257965},{"$f":"IF(VLOOKUP(AC157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(AH157=\"N\",0,SUM(AJ157,'Other cost'!$B$16,VLOOKUP(AK157,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(AI157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(AC157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!AM157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO157,'travel frequence'!$A$1:$D$4,MATCH(AN157,'travel frequence'!$A$1:$D$1,0),FALSE)*AP157*IF(ISNA(VLOOKUP(AP157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4564.4708994869416},{"$f":"IF(VLOOKUP(AM157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(AR157=\"N\",0,SUM(AT157,'Other cost'!$B$16,VLOOKUP(AU157,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(AS157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(AM157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!AW157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY157,'travel frequence'!$A$1:$D$4,MATCH(AX157,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ157*IF(ISNA(VLOOKUP(AZ157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36855.954114515254},{"$f":"IF(VLOOKUP(AW157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(BB157=\"N\",0,SUM(BD157,'Other cost'!$B$16,VLOOKUP(BE157,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(BC157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(AW157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!BG157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI157,'travel frequence'!$A$1:$D$4,MATCH(BH157,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ157*IF(ISNA(VLOOKUP(BJ157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31147.590136787694},{"$f":"IF(VLOOKUP(BG157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(BL157=\"N\",0,SUM(BN157,'Other cost'!$B$16,VLOOKUP(BO157,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(BM157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(BG157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!BQ157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS157,'travel frequence'!$A$1:$D$4,MATCH(BR157,'travel frequence'!$A$1:$D$1,0),FALSE)*BT157*IF(ISNA(VLOOKUP(BT157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5189636273620692},{"$f":"IF(VLOOKUP(BQ157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(BV157=\"N\",0,SUM(BX157,'Other cost'!$B$16,VLOOKUP(BY157,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(BW157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(BQ157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!CA157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC157,'travel frequence'!$A$1:$D$4,MATCH(CB157,'travel frequence'!$A$1:$D$1,0),FALSE)*CD157*IF(ISNA(VLOOKUP(CD157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.434281444024911},{"$f":"IF(VLOOKUP(CA157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(CF157=\"N\",0,SUM(CH157,'Other cost'!$B$16,VLOOKUP(CI157,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(CG157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(CA157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!CK157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM157,'travel frequence'!$A$1:$D$4,MATCH(CL157,'travel frequence'!$A$1:$D$1,0),FALSE)*CN157*IF(ISNA(VLOOKUP(CN157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1385436686839459},{"$f":"IF(VLOOKUP(CK157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(CP157=\"N\",0,SUM(CR157,'Other cost'!$B$16,VLOOKUP(CS157,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(CQ157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(CK157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU157,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR156,IF(ISNA(VLOOKUP(Simulation!CU157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU157,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW157,'travel frequence'!$A$1:$D$4,MATCH(CV157,'travel frequence'!$A$1:$D$1,0),FALSE)*CX157*IF(ISNA(VLOOKUP(CX157,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX157,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9121590205055803},{"$f":"IF(VLOOKUP(CU157,'Industry Type P'!$A$1:$S$102,MATCH($C157,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ157=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H157,IF(CZ157=\"N\",0,SUM(DB157,'Other cost'!$B$16,VLOOKUP(DC157,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA157>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE),HLOOKUP(DA157,'Salary in Industry'!$N$1:$AQ$1001,$B157+1,FALSE)),IF(ISNA(VLOOKUP(CU157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU157,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A157=0,0,IF(A157=1,M157,IF(A157=2,M157+W157,IF(A157=3,M157+W157+AG157,IF(A157=4,M157+W157+AG157+AQ157,IF(A157=5,M157+W157+AG157+AQ157+BA157,IF(A157=6,M157+W157+AG157+AQ157+BA157+BK157,IF(A157=7,M157+W157+AG157+AQ157+BA157+BK157+BU157,IF(A157=8,M157+W157+AG157+AQ157+BA157+BK157+BU157+CE157,IF(A157=9,M157+W157+AG157+AQ157+BA157+BK157+BU157+CE157+CO157,IF(A157=10,M157+W157+AG157+AQ157+BA157+BK157+BU157+CE157+CO157+CY157))))))))))))/(1+Variables!$G$12)^8)*(1+Variables!$G$16)","v":13497.15125028936}]

{"sheet":"Simulation10","index":9,"n_rows":172,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Number of Destinations","Policy","Company Industry Type","Excutive Employees","Officers","Other Employees","Company networth","Max","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Destination","Length of Stay","Travel Frenquecy","# of Employees","Expected claim","Kidnapped?","Days Held Captive","Costs of Services","Medical Needs","Claim","Total Claims","Total Premium"]
[{"$f":"RANDBETWEEN(1,10)","v":1},1,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},{"$f":"RANDBETWEEN(1,50)","v":31},{"$f":"RANDBETWEEN(D3,500)","v":441},{"$f":"RANDBETWEEN(E3,20000)","v":17760},{"$f":"RANDBETWEEN(500000,50000000)","v":1028971},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(I3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K3,'travel frequence'!$A$1:$D$4,MATCH(J3,'travel frequence'!$A$1:$D$1,0),FALSE)*L3*IF(ISNA(VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1578714964307979},{"$f":"IF(VLOOKUP(I3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O3,Negotiation_Team,2,FALSE),VLOOKUP(O3,Recording_Equipment,2,FALSE),VLOOKUP(O3,Security,2,FALSE))","v":0},{"$f":"IF(N3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(N3=\"N\",0,SUM(P3,'Other cost'!$B$16,VLOOKUP(Q3,'Other cost'!$A$9:$B$13,2,FALSE),IF(O3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(O3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":15},{"$f":"IF(ISNA(VLOOKUP(S3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U3,'travel frequence'!$A$1:$D$4,MATCH(T3,'travel frequence'!$A$1:$D$1,0),FALSE)*V3*IF(ISNA(VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y3,Negotiation_Team,2,FALSE),VLOOKUP(Y3,Recording_Equipment,2,FALSE),VLOOKUP(Y3,Security,2,FALSE))","v":0},{"$f":"IF(X3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(X3=\"N\",0,SUM(Z3,'Other cost'!$B$16,VLOOKUP(AA3,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(Y3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(AC3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE3,'travel frequence'!$A$1:$D$4,MATCH(AD3,'travel frequence'!$A$1:$D$1,0),FALSE)*AF3*IF(ISNA(VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI3,Negotiation_Team,2,FALSE),VLOOKUP(AI3,Recording_Equipment,2,FALSE),VLOOKUP(AI3,Security,2,FALSE))","v":0},{"$f":"IF(AH3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AH3=\"N\",0,SUM(AJ3,'Other cost'!$B$16,VLOOKUP(AK3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AI3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(AM3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO3,'travel frequence'!$A$1:$D$4,MATCH(AN3,'travel frequence'!$A$1:$D$1,0),FALSE)*AP3*IF(ISNA(VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":19.660505820804001},{"$f":"IF(VLOOKUP(AM3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS3,Negotiation_Team,2,FALSE),VLOOKUP(AS3,Recording_Equipment,2,FALSE),VLOOKUP(AS3,Security,2,FALSE))","v":0},{"$f":"IF(AR3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(AR3=\"N\",0,SUM(AT3,'Other cost'!$B$16,VLOOKUP(AU3,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(AS3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AW3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY3,'travel frequence'!$A$1:$D$4,MATCH(AX3,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ3*IF(ISNA(VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4457.6013862328218},{"$f":"IF(VLOOKUP(AW3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC3,Negotiation_Team,2,FALSE),VLOOKUP(BC3,Recording_Equipment,2,FALSE),VLOOKUP(BC3,Security,2,FALSE))","v":0},{"$f":"IF(BB3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BB3=\"N\",0,SUM(BD3,'Other cost'!$B$16,VLOOKUP(BE3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BC3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(BG3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI3,'travel frequence'!$A$1:$D$4,MATCH(BH3,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ3*IF(ISNA(VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16839.063969494877},{"$f":"IF(VLOOKUP(BG3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM3,Negotiation_Team,2,FALSE),VLOOKUP(BM3,Recording_Equipment,2,FALSE),VLOOKUP(BM3,Security,2,FALSE))","v":0},{"$f":"IF(BL3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BL3=\"N\",0,SUM(BN3,'Other cost'!$B$16,VLOOKUP(BO3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BM3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(BQ3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS3,'travel frequence'!$A$1:$D$4,MATCH(BR3,'travel frequence'!$A$1:$D$1,0),FALSE)*BT3*IF(ISNA(VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1838.8161557958167},{"$f":"IF(VLOOKUP(BQ3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW3,Negotiation_Team,2,FALSE),VLOOKUP(BW3,Recording_Equipment,2,FALSE),VLOOKUP(BW3,Security,2,FALSE))","v":0},{"$f":"IF(BV3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(BV3=\"N\",0,SUM(BX3,'Other cost'!$B$16,VLOOKUP(BY3,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(BW3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":19},{"$f":"IF(ISNA(VLOOKUP(CA3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC3,'travel frequence'!$A$1:$D$4,MATCH(CB3,'travel frequence'!$A$1:$D$1,0),FALSE)*CD3*IF(ISNA(VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.1928224482431204},{"$f":"IF(VLOOKUP(CA3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG3,Negotiation_Team,2,FALSE),VLOOKUP(CG3,Recording_Equipment,2,FALSE),VLOOKUP(CG3,Security,2,FALSE))","v":0},{"$f":"IF(CF3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CF3=\"N\",0,SUM(CH3,'Other cost'!$B$16,VLOOKUP(CI3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CG3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(CK3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM3,'travel frequence'!$A$1:$D$4,MATCH(CL3,'travel frequence'!$A$1:$D$1,0),FALSE)*CN3*IF(ISNA(VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.0789357482153994},{"$f":"IF(VLOOKUP(CK3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ3,Negotiation_Team,2,FALSE),VLOOKUP(CQ3,Recording_Equipment,2,FALSE),VLOOKUP(CQ3,Security,2,FALSE))","v":0},{"$f":"IF(CP3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CP3=\"N\",0,SUM(CR3,'Other cost'!$B$16,VLOOKUP(CS3,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(CQ3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(CU3,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR2,IF(ISNA(VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU3,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW3,'travel frequence'!$A$1:$D$4,MATCH(CV3,'travel frequence'!$A$1:$D$1,0),FALSE)*CX3*IF(ISNA(VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX3,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3159.6875047927701},{"$f":"IF(VLOOKUP(CU3,'Industry Type P'!$A$1:$S$102,MATCH($C3,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ3=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA3,Negotiation_Team,2,FALSE),VLOOKUP(DA3,Recording_Equipment,2,FALSE),VLOOKUP(DA3,Security,2,FALSE))","v":0},{"$f":"IF(CZ3=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H3,IF(CZ3=\"N\",0,SUM(DB3,'Other cost'!$B$16,VLOOKUP(DC3,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA3>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE),HLOOKUP(DA3,'Salary in Industry'!$N$1:$AQ$1001,$B3+1,FALSE)),IF(ISNA(VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU3,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H3,IF(A3=0,0,IF(A3=1,R3,IF(A3=2,R3+AB3,IF(A3=3,R3+AB3+AL3,IF(A3=4,R3+AB3+AL3+AV3,IF(A3=5,R3+AB3+AL3+AV3+BF3,IF(A3=6,R3+AB3+AL3+AV3+BF3+BP3,IF(A3=7,R3+AB3+AL3+AV3+BF3+BP3+BZ3,IF(A3=8,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3,IF(A3=9,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3,IF(A3=10,R3+AB3+AL3+AV3+BF3+BP3+BZ3+CJ3+CT3+DD3))))))))))))","v":0},{"$f":"((IF(A3=0,0,IF(A3=1,M3,IF(A3=2,M3+W3,IF(A3=3,M3+W3+AG3,IF(A3=4,M3+W3+AG3+AQ3,IF(A3=5,M3+W3+AG3+AQ3+BA3,IF(A3=6,M3+W3+AG3+AQ3+BA3+BK3,IF(A3=7,M3+W3+AG3+AQ3+BA3+BK3+BU3,IF(A3=8,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3,IF(A3=9,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3,IF(A3=10,M3+W3+AG3+AQ3+BA3+BK3+BU3+CE3+CO3+CY3))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":6.5704981716398958}]
[{"$f":"RANDBETWEEN(1,10)","v":5},{"$f":"B3+1","v":2},{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},{"$f":"RANDBETWEEN(1,50)","v":26},{"$f":"RANDBETWEEN(D4,500)","v":249},{"$f":"RANDBETWEEN(E4,20000)","v":7609},{"$f":"RANDBETWEEN(500000,50000000)","v":27322265},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(I4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K4,'travel frequence'!$A$1:$D$4,MATCH(J4,'travel frequence'!$A$1:$D$1,0),FALSE)*L4*IF(ISNA(VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.696541848244202},{"$f":"IF(VLOOKUP(I4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O4,Negotiation_Team,2,FALSE),VLOOKUP(O4,Recording_Equipment,2,FALSE),VLOOKUP(O4,Security,2,FALSE))","v":0},{"$f":"IF(N4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(N4=\"N\",0,SUM(P4,'Other cost'!$B$16,VLOOKUP(Q4,'Other cost'!$A$9:$B$13,2,FALSE),IF(O4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(O4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(S4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U4,'travel frequence'!$A$1:$D$4,MATCH(T4,'travel frequence'!$A$1:$D$1,0),FALSE)*V4*IF(ISNA(VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.6760364267727192},{"$f":"IF(VLOOKUP(S4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y4,Negotiation_Team,2,FALSE),VLOOKUP(Y4,Recording_Equipment,2,FALSE),VLOOKUP(Y4,Security,2,FALSE))","v":0},{"$f":"IF(X4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(X4=\"N\",0,SUM(Z4,'Other cost'!$B$16,VLOOKUP(AA4,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(Y4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":13},{"$f":"IF(ISNA(VLOOKUP(AC4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE4,'travel frequence'!$A$1:$D$4,MATCH(AD4,'travel frequence'!$A$1:$D$1,0),FALSE)*AF4*IF(ISNA(VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31759.80223983137},{"$f":"IF(VLOOKUP(AC4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI4,Negotiation_Team,2,FALSE),VLOOKUP(AI4,Recording_Equipment,2,FALSE),VLOOKUP(AI4,Security,2,FALSE))","v":0},{"$f":"IF(AH4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AH4=\"N\",0,SUM(AJ4,'Other cost'!$B$16,VLOOKUP(AK4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AI4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":9},{"$f":"IF(ISNA(VLOOKUP(AM4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO4,'travel frequence'!$A$1:$D$4,MATCH(AN4,'travel frequence'!$A$1:$D$1,0),FALSE)*AP4*IF(ISNA(VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.1440728535454383},{"$f":"IF(VLOOKUP(AM4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS4,Negotiation_Team,2,FALSE),VLOOKUP(AS4,Recording_Equipment,2,FALSE),VLOOKUP(AS4,Security,2,FALSE))","v":0},{"$f":"IF(AR4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(AR4=\"N\",0,SUM(AT4,'Other cost'!$B$16,VLOOKUP(AU4,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(AS4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(AW4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY4,'travel frequence'!$A$1:$D$4,MATCH(AX4,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ4*IF(ISNA(VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC4,Negotiation_Team,2,FALSE),VLOOKUP(BC4,Recording_Equipment,2,FALSE),VLOOKUP(BC4,Security,2,FALSE))","v":0},{"$f":"IF(BB4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BB4=\"N\",0,SUM(BD4,'Other cost'!$B$16,VLOOKUP(BE4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BC4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(BG4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI4,'travel frequence'!$A$1:$D$4,MATCH(BH4,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ4*IF(ISNA(VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2720743713276343},{"$f":"IF(VLOOKUP(BG4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM4,Negotiation_Team,2,FALSE),VLOOKUP(BM4,Recording_Equipment,2,FALSE),VLOOKUP(BM4,Security,2,FALSE))","v":0},{"$f":"IF(BL4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BL4=\"N\",0,SUM(BN4,'Other cost'!$B$16,VLOOKUP(BO4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BM4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":17},{"$f":"IF(ISNA(VLOOKUP(BQ4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS4,'travel frequence'!$A$1:$D$4,MATCH(BR4,'travel frequence'!$A$1:$D$1,0),FALSE)*BT4*IF(ISNA(VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW4,Negotiation_Team,2,FALSE),VLOOKUP(BW4,Recording_Equipment,2,FALSE),VLOOKUP(BW4,Security,2,FALSE))","v":0},{"$f":"IF(BV4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(BV4=\"N\",0,SUM(BX4,'Other cost'!$B$16,VLOOKUP(BY4,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(BW4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":20},{"$f":"IF(ISNA(VLOOKUP(CA4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC4,'travel frequence'!$A$1:$D$4,MATCH(CB4,'travel frequence'!$A$1:$D$1,0),FALSE)*CD4*IF(ISNA(VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2834.4364267727192},{"$f":"IF(VLOOKUP(CA4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG4,Negotiation_Team,2,FALSE),VLOOKUP(CG4,Recording_Equipment,2,FALSE),VLOOKUP(CG4,Security,2,FALSE))","v":0},{"$f":"IF(CF4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CF4=\"N\",0,SUM(CH4,'Other cost'!$B$16,VLOOKUP(CI4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CG4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(CK4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM4,'travel frequence'!$A$1:$D$4,MATCH(CL4,'travel frequence'!$A$1:$D$1,0),FALSE)*CN4*IF(ISNA(VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2394.7920326887329},{"$f":"IF(VLOOKUP(CK4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ4,Negotiation_Team,2,FALSE),VLOOKUP(CQ4,Recording_Equipment,2,FALSE),VLOOKUP(CQ4,Security,2,FALSE))","v":0},{"$f":"IF(CP4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CP4=\"N\",0,SUM(CR4,'Other cost'!$B$16,VLOOKUP(CS4,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(CQ4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":3},{"$f":"IF(ISNA(VLOOKUP(CU4,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR3,IF(ISNA(VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU4,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW4,'travel frequence'!$A$1:$D$4,MATCH(CV4,'travel frequence'!$A$1:$D$1,0),FALSE)*CX4*IF(ISNA(VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX4,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":923.70549832279721},{"$f":"IF(VLOOKUP(CU4,'Industry Type P'!$A$1:$S$102,MATCH($C4,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ4=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA4,Negotiation_Team,2,FALSE),VLOOKUP(DA4,Recording_Equipment,2,FALSE),VLOOKUP(DA4,Security,2,FALSE))","v":0},{"$f":"IF(CZ4=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H4,IF(CZ4=\"N\",0,SUM(DB4,'Other cost'!$B$16,VLOOKUP(DC4,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA4>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE),HLOOKUP(DA4,'Salary in Industry'!$N$1:$AQ$1001,$B4+1,FALSE)),IF(ISNA(VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU4,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"MIN($H4,IF(A4=0,0,IF(A4=1,R4,IF(A4=2,R4+AB4,IF(A4=3,R4+AB4+AL4,IF(A4=4,R4+AB4+AL4+AV4,IF(A4=5,R4+AB4+AL4+AV4+BF4,IF(A4=6,R4+AB4+AL4+AV4+BF4+BP4,IF(A4=7,R4+AB4+AL4+AV4+BF4+BP4+BZ4,IF(A4=8,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4,IF(A4=9,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4,IF(A4=10,R4+AB4+AL4+AV4+BF4+BP4+BZ4+CJ4+CT4+DD4))))))))))))","v":0},{"$f":"((IF(A4=0,0,IF(A4=1,M4,IF(A4=2,M4+W4,IF(A4=3,M4+W4+AG4,IF(A4=4,M4+W4+AG4+AQ4,IF(A4=5,M4+W4+AG4+AQ4+BA4,IF(A4=6,M4+W4+AG4+AQ4+BA4+BK4,IF(A4=7,M4+W4+AG4+AQ4+BA4+BK4+BU4,IF(A4=8,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4,IF(A4=9,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4,IF(A4=10,M4+W4+AG4+AQ4+BA4+BK4+BU4+CE4+CO4+CY4))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":33946.132884744577}]
[8,3,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},47,485,9330,933899,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K5,'travel frequence'!$A$1:$D$4,MATCH(J5,'travel frequence'!$A$1:$D$1,0),FALSE)*L5*IF(ISNA(VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":214.5814551078283},{"$f":"IF(VLOOKUP(I5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(N5=\"N\",0,SUM(P5,'Other cost'!$B$16,VLOOKUP(Q5,'Other cost'!$A$9:$B$13,2,FALSE),IF(O5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(O5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U5,'travel frequence'!$A$1:$D$4,MATCH(T5,'travel frequence'!$A$1:$D$1,0),FALSE)*V5*IF(ISNA(VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.68574690883378},{"$f":"IF(VLOOKUP(S5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(X5=\"N\",0,SUM(Z5,'Other cost'!$B$16,VLOOKUP(AA5,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(Y5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AC5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE5,'travel frequence'!$A$1:$D$4,MATCH(AD5,'travel frequence'!$A$1:$D$1,0),FALSE)*AF5*IF(ISNA(VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5422899681277809},{"$f":"IF(VLOOKUP(AC5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AH5=\"N\",0,SUM(AJ5,'Other cost'!$B$16,VLOOKUP(AK5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AI5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO5,'travel frequence'!$A$1:$D$4,MATCH(AN5,'travel frequence'!$A$1:$D$1,0),FALSE)*AP5*IF(ISNA(VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":299.99566587369031},{"$f":"IF(VLOOKUP(AM5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(AR5=\"N\",0,SUM(AT5,'Other cost'!$B$16,VLOOKUP(AU5,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(AS5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY5,'travel frequence'!$A$1:$D$4,MATCH(AX5,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ5*IF(ISNA(VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5718.8224446528702},{"$f":"IF(VLOOKUP(AW5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BB5=\"N\",0,SUM(BD5,'Other cost'!$B$16,VLOOKUP(BE5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BC5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI5,'travel frequence'!$A$1:$D$4,MATCH(BH5,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ5*IF(ISNA(VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BL5=\"N\",0,SUM(BN5,'Other cost'!$B$16,VLOOKUP(BO5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BM5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS5,'travel frequence'!$A$1:$D$4,MATCH(BR5,'travel frequence'!$A$1:$D$1,0),FALSE)*BT5*IF(ISNA(VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2207.853407146873},{"$f":"IF(VLOOKUP(BQ5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(BV5=\"N\",0,SUM(BX5,'Other cost'!$B$16,VLOOKUP(BY5,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(BW5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CA5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC5,'travel frequence'!$A$1:$D$4,MATCH(CB5,'travel frequence'!$A$1:$D$1,0),FALSE)*CD5*IF(ISNA(VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.571576858335355},{"$f":"IF(VLOOKUP(CA5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CF5=\"N\",0,SUM(CH5,'Other cost'!$B$16,VLOOKUP(CI5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CG5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CK5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM5,'travel frequence'!$A$1:$D$4,MATCH(CL5,'travel frequence'!$A$1:$D$1,0),FALSE)*CN5*IF(ISNA(VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CP5=\"N\",0,SUM(CR5,'Other cost'!$B$16,VLOOKUP(CS5,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(CQ5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CU5,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR4,IF(ISNA(VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU5,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW5,'travel frequence'!$A$1:$D$4,MATCH(CV5,'travel frequence'!$A$1:$D$1,0),FALSE)*CX5*IF(ISNA(VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX5,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5360761181448559},{"$f":"IF(VLOOKUP(CU5,'Industry Type P'!$A$1:$S$102,MATCH($C5,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ5=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H5,IF(CZ5=\"N\",0,SUM(DB5,'Other cost'!$B$16,VLOOKUP(DC5,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA5>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE),HLOOKUP(DA5,'Salary in Industry'!$N$1:$AQ$1001,$B5+1,FALSE)),IF(ISNA(VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU5,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A5=0,0,IF(A5=1,M5,IF(A5=2,M5+W5,IF(A5=3,M5+W5+AG5,IF(A5=4,M5+W5+AG5+AQ5,IF(A5=5,M5+W5+AG5+AQ5+BA5,IF(A5=6,M5+W5+AG5+AQ5+BA5+BK5,IF(A5=7,M5+W5+AG5+AQ5+BA5+BK5+BU5,IF(A5=8,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5,IF(A5=9,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5,IF(A5=10,M5+W5+AG5+AQ5+BA5+BK5+BU5+CE5+CO5+CY5))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":9079.2272126010375},null,null,null,"Results"]
[1,4,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},22,267,3874,41676763,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K6,'travel frequence'!$A$1:$D$4,MATCH(J6,'travel frequence'!$A$1:$D$1,0),FALSE)*L6*IF(ISNA(VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":387.0715307183242},{"$f":"IF(VLOOKUP(I6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(N6=\"N\",0,SUM(P6,'Other cost'!$B$16,VLOOKUP(Q6,'Other cost'!$A$9:$B$13,2,FALSE),IF(O6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(O6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U6,'travel frequence'!$A$1:$D$4,MATCH(T6,'travel frequence'!$A$1:$D$1,0),FALSE)*V6*IF(ISNA(VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7500972699880908},{"$f":"IF(VLOOKUP(S6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(X6=\"N\",0,SUM(Z6,'Other cost'!$B$16,VLOOKUP(AA6,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(Y6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE6,'travel frequence'!$A$1:$D$4,MATCH(AD6,'travel frequence'!$A$1:$D$1,0),FALSE)*AF6*IF(ISNA(VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":136.95207638490652},{"$f":"IF(VLOOKUP(AC6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AH6=\"N\",0,SUM(AJ6,'Other cost'!$B$16,VLOOKUP(AK6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AI6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AM6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO6,'travel frequence'!$A$1:$D$4,MATCH(AN6,'travel frequence'!$A$1:$D$1,0),FALSE)*AP6*IF(ISNA(VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8335905026327524},{"$f":"IF(VLOOKUP(AM6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(AR6=\"N\",0,SUM(AT6,'Other cost'!$B$16,VLOOKUP(AU6,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(AS6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY6,'travel frequence'!$A$1:$D$4,MATCH(AX6,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ6*IF(ISNA(VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2419.1970669895263},{"$f":"IF(VLOOKUP(AW6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BB6=\"N\",0,SUM(BD6,'Other cost'!$B$16,VLOOKUP(BE6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BC6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI6,'travel frequence'!$A$1:$D$4,MATCH(BH6,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ6*IF(ISNA(VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BL6=\"N\",0,SUM(BN6,'Other cost'!$B$16,VLOOKUP(BO6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BM6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS6,'travel frequence'!$A$1:$D$4,MATCH(BR6,'travel frequence'!$A$1:$D$1,0),FALSE)*BT6*IF(ISNA(VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(BV6=\"N\",0,SUM(BX6,'Other cost'!$B$16,VLOOKUP(BY6,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(BW6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC6,'travel frequence'!$A$1:$D$4,MATCH(CB6,'travel frequence'!$A$1:$D$1,0),FALSE)*CD6*IF(ISNA(VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.6226608730657315},{"$f":"IF(VLOOKUP(CA6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CF6=\"N\",0,SUM(CH6,'Other cost'!$B$16,VLOOKUP(CI6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CG6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM6,'travel frequence'!$A$1:$D$4,MATCH(CL6,'travel frequence'!$A$1:$D$1,0),FALSE)*CN6*IF(ISNA(VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.5614490151991074},{"$f":"IF(VLOOKUP(CK6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CP6=\"N\",0,SUM(CR6,'Other cost'!$B$16,VLOOKUP(CS6,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(CQ6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU6,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR5,IF(ISNA(VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU6,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW6,'travel frequence'!$A$1:$D$4,MATCH(CV6,'travel frequence'!$A$1:$D$1,0),FALSE)*CX6*IF(ISNA(VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX6,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU6,'Industry Type P'!$A$1:$S$102,MATCH($C6,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ6=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H6,IF(CZ6=\"N\",0,SUM(DB6,'Other cost'!$B$16,VLOOKUP(DC6,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA6>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE),HLOOKUP(DA6,'Salary in Industry'!$N$1:$AQ$1001,$B6+1,FALSE)),IF(ISNA(VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU6,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A6=0,0,IF(A6=1,M6,IF(A6=2,M6+W6,IF(A6=3,M6+W6+AG6,IF(A6=4,M6+W6+AG6+AQ6,IF(A6=5,M6+W6+AG6+AQ6+BA6,IF(A6=6,M6+W6+AG6+AQ6+BA6+BK6,IF(A6=7,M6+W6+AG6+AQ6+BA6+BK6+BU6,IF(A6=8,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6,IF(A6=9,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6,IF(A6=10,M6+W6+AG6+AQ6+BA6+BK6+BU6+CE6+CO6+CY6))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":413.00842123008169},null,null,null,"Total Revenue",{"$f":"SUM(DF3:DF1002)","v":2472671.2475515674}]
[7,5,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},12,367,1625,22129572,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K7,'travel frequence'!$A$1:$D$4,MATCH(J7,'travel frequence'!$A$1:$D$1,0),FALSE)*L7*IF(ISNA(VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.5426381347863742},{"$f":"IF(VLOOKUP(I7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(N7=\"N\",0,SUM(P7,'Other cost'!$B$16,VLOOKUP(Q7,'Other cost'!$A$9:$B$13,2,FALSE),IF(O7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(O7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U7,'travel frequence'!$A$1:$D$4,MATCH(T7,'travel frequence'!$A$1:$D$1,0),FALSE)*V7*IF(ISNA(VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.2773142380116473},{"$f":"IF(VLOOKUP(S7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(X7=\"N\",0,SUM(Z7,'Other cost'!$B$16,VLOOKUP(AA7,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(Y7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE7,'travel frequence'!$A$1:$D$4,MATCH(AD7,'travel frequence'!$A$1:$D$1,0),FALSE)*AF7*IF(ISNA(VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.9099276509978},{"$f":"IF(VLOOKUP(AC7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AH7=\"N\",0,SUM(AJ7,'Other cost'!$B$16,VLOOKUP(AK7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AI7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO7,'travel frequence'!$A$1:$D$4,MATCH(AN7,'travel frequence'!$A$1:$D$1,0),FALSE)*AP7*IF(ISNA(VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":354.52219799037164},{"$f":"IF(VLOOKUP(AM7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(AR7=\"N\",0,SUM(AT7,'Other cost'!$B$16,VLOOKUP(AU7,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(AS7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AW7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY7,'travel frequence'!$A$1:$D$4,MATCH(AX7,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ7*IF(ISNA(VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BB7=\"N\",0,SUM(BD7,'Other cost'!$B$16,VLOOKUP(BE7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BC7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI7,'travel frequence'!$A$1:$D$4,MATCH(BH7,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ7*IF(ISNA(VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":139.07175928519356},{"$f":"IF(VLOOKUP(BG7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BL7=\"N\",0,SUM(BN7,'Other cost'!$B$16,VLOOKUP(BO7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BM7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS7,'travel frequence'!$A$1:$D$4,MATCH(BR7,'travel frequence'!$A$1:$D$1,0),FALSE)*BT7*IF(ISNA(VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.27302655824937},{"$f":"IF(VLOOKUP(BQ7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(BV7=\"N\",0,SUM(BX7,'Other cost'!$B$16,VLOOKUP(BY7,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(BW7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CA7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC7,'travel frequence'!$A$1:$D$4,MATCH(CB7,'travel frequence'!$A$1:$D$1,0),FALSE)*CD7*IF(ISNA(VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0963699347626976},{"$f":"IF(VLOOKUP(CA7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CF7=\"N\",0,SUM(CH7,'Other cost'!$B$16,VLOOKUP(CI7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CG7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM7,'travel frequence'!$A$1:$D$4,MATCH(CL7,'travel frequence'!$A$1:$D$1,0),FALSE)*CN7*IF(ISNA(VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CP7=\"N\",0,SUM(CR7,'Other cost'!$B$16,VLOOKUP(CS7,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(CQ7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CU7,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR6,IF(ISNA(VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU7,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW7,'travel frequence'!$A$1:$D$4,MATCH(CV7,'travel frequence'!$A$1:$D$1,0),FALSE)*CX7*IF(ISNA(VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX7,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU7,'Industry Type P'!$A$1:$S$102,MATCH($C7,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ7=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H7,IF(CZ7=\"N\",0,SUM(DB7,'Other cost'!$B$16,VLOOKUP(DC7,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA7>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE),HLOOKUP(DA7,'Salary in Industry'!$N$1:$AQ$1001,$B7+1,FALSE)),IF(ISNA(VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU7,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A7=0,0,IF(A7=1,M7,IF(A7=2,M7+W7,IF(A7=3,M7+W7+AG7,IF(A7=4,M7+W7+AG7+AQ7,IF(A7=5,M7+W7+AG7+AQ7+BA7,IF(A7=6,M7+W7+AG7+AQ7+BA7+BK7,IF(A7=7,M7+W7+AG7+AQ7+BA7+BK7+BU7,IF(A7=8,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7,IF(A7=9,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7,IF(A7=10,M7+W7+AG7+AQ7+BA7+BK7+BU7+CE7+CO7+CY7))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2928.5068203059209},null,null,null,"Total Claims",{"$f":"SUM(DE3:DE1002)","v":0}]
[9,6,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},25,243,9203,21214549,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K8,'travel frequence'!$A$1:$D$4,MATCH(J8,'travel frequence'!$A$1:$D$1,0),FALSE)*L8*IF(ISNA(VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.6536753614555},{"$f":"IF(VLOOKUP(I8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(N8=\"N\",0,SUM(P8,'Other cost'!$B$16,VLOOKUP(Q8,'Other cost'!$A$9:$B$13,2,FALSE),IF(O8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(O8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U8,'travel frequence'!$A$1:$D$4,MATCH(T8,'travel frequence'!$A$1:$D$1,0),FALSE)*V8*IF(ISNA(VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9130235328391993},{"$f":"IF(VLOOKUP(S8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(X8=\"N\",0,SUM(Z8,'Other cost'!$B$16,VLOOKUP(AA8,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(Y8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE8,'travel frequence'!$A$1:$D$4,MATCH(AD8,'travel frequence'!$A$1:$D$1,0),FALSE)*AF8*IF(ISNA(VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AH8=\"N\",0,SUM(AJ8,'Other cost'!$B$16,VLOOKUP(AK8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AI8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO8,'travel frequence'!$A$1:$D$4,MATCH(AN8,'travel frequence'!$A$1:$D$1,0),FALSE)*AP8*IF(ISNA(VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(AR8=\"N\",0,SUM(AT8,'Other cost'!$B$16,VLOOKUP(AU8,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(AS8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY8,'travel frequence'!$A$1:$D$4,MATCH(AX8,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ8*IF(ISNA(VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5544734268757039},{"$f":"IF(VLOOKUP(AW8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BB8=\"N\",0,SUM(BD8,'Other cost'!$B$16,VLOOKUP(BE8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BC8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI8,'travel frequence'!$A$1:$D$4,MATCH(BH8,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ8*IF(ISNA(VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2861658517730614},{"$f":"IF(VLOOKUP(BG8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BL8=\"N\",0,SUM(BN8,'Other cost'!$B$16,VLOOKUP(BO8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BM8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS8,'travel frequence'!$A$1:$D$4,MATCH(BR8,'travel frequence'!$A$1:$D$1,0),FALSE)*BT8*IF(ISNA(VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4126411623802513},{"$f":"IF(VLOOKUP(BQ8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(BV8=\"N\",0,SUM(BX8,'Other cost'!$B$16,VLOOKUP(BY8,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(BW8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC8,'travel frequence'!$A$1:$D$4,MATCH(CB8,'travel frequence'!$A$1:$D$1,0),FALSE)*CD8*IF(ISNA(VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3072.11501863169},{"$f":"IF(VLOOKUP(CA8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CF8=\"N\",0,SUM(CH8,'Other cost'!$B$16,VLOOKUP(CI8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CG8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CK8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM8,'travel frequence'!$A$1:$D$4,MATCH(CL8,'travel frequence'!$A$1:$D$1,0),FALSE)*CN8*IF(ISNA(VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CP8=\"N\",0,SUM(CR8,'Other cost'!$B$16,VLOOKUP(CS8,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(CQ8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU8,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR7,IF(ISNA(VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU8,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW8,'travel frequence'!$A$1:$D$4,MATCH(CV8,'travel frequence'!$A$1:$D$1,0),FALSE)*CX8*IF(ISNA(VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX8,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1436.9119791690948},{"$f":"IF(VLOOKUP(CU8,'Industry Type P'!$A$1:$S$102,MATCH($C8,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ8=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H8,IF(CZ8=\"N\",0,SUM(DB8,'Other cost'!$B$16,VLOOKUP(DC8,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA8>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE),HLOOKUP(DA8,'Salary in Industry'!$N$1:$AQ$1001,$B8+1,FALSE)),IF(ISNA(VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU8,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A8=0,0,IF(A8=1,M8,IF(A8=2,M8+W8,IF(A8=3,M8+W8+AG8,IF(A8=4,M8+W8+AG8+AQ8,IF(A8=5,M8+W8+AG8+AQ8+BA8,IF(A8=6,M8+W8+AG8+AQ8+BA8+BK8,IF(A8=7,M8+W8+AG8+AQ8+BA8+BK8+BU8,IF(A8=8,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8,IF(A8=9,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8,IF(A8=10,M8+W8+AG8+AQ8+BA8+BK8+BU8+CE8+CO8+CY8))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":4836.6779224879629},null,null,null,"Annual Expenses",825722.95]
[10,7,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},17,189,2060,13654204,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K9,'travel frequence'!$A$1:$D$4,MATCH(J9,'travel frequence'!$A$1:$D$1,0),FALSE)*L9*IF(ISNA(VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(N9=\"N\",0,SUM(P9,'Other cost'!$B$16,VLOOKUP(Q9,'Other cost'!$A$9:$B$13,2,FALSE),IF(O9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(O9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U9,'travel frequence'!$A$1:$D$4,MATCH(T9,'travel frequence'!$A$1:$D$1,0),FALSE)*V9*IF(ISNA(VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":286.3422071995758},{"$f":"IF(VLOOKUP(S9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(X9=\"N\",0,SUM(Z9,'Other cost'!$B$16,VLOOKUP(AA9,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(Y9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE9,'travel frequence'!$A$1:$D$4,MATCH(AD9,'travel frequence'!$A$1:$D$1,0),FALSE)*AF9*IF(ISNA(VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AH9=\"N\",0,SUM(AJ9,'Other cost'!$B$16,VLOOKUP(AK9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AI9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AM9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO9,'travel frequence'!$A$1:$D$4,MATCH(AN9,'travel frequence'!$A$1:$D$1,0),FALSE)*AP9*IF(ISNA(VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.550006247715938},{"$f":"IF(VLOOKUP(AM9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(AR9=\"N\",0,SUM(AT9,'Other cost'!$B$16,VLOOKUP(AU9,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(AS9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY9,'travel frequence'!$A$1:$D$4,MATCH(AX9,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ9*IF(ISNA(VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2498.3234467013735},{"$f":"IF(VLOOKUP(AW9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BB9=\"N\",0,SUM(BD9,'Other cost'!$B$16,VLOOKUP(BE9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BC9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI9,'travel frequence'!$A$1:$D$4,MATCH(BH9,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ9*IF(ISNA(VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.74332408943379302},{"$f":"IF(VLOOKUP(BG9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BL9=\"N\",0,SUM(BN9,'Other cost'!$B$16,VLOOKUP(BO9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BM9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS9,'travel frequence'!$A$1:$D$4,MATCH(BR9,'travel frequence'!$A$1:$D$1,0),FALSE)*BT9*IF(ISNA(VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8421076989145959},{"$f":"IF(VLOOKUP(BQ9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(BV9=\"N\",0,SUM(BX9,'Other cost'!$B$16,VLOOKUP(BY9,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(BW9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC9,'travel frequence'!$A$1:$D$4,MATCH(CB9,'travel frequence'!$A$1:$D$1,0),FALSE)*CD9*IF(ISNA(VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CF9=\"N\",0,SUM(CH9,'Other cost'!$B$16,VLOOKUP(CI9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CG9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM9,'travel frequence'!$A$1:$D$4,MATCH(CL9,'travel frequence'!$A$1:$D$1,0),FALSE)*CN9*IF(ISNA(VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":132.42502252498815},{"$f":"IF(VLOOKUP(CK9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CP9=\"N\",0,SUM(CR9,'Other cost'!$B$16,VLOOKUP(CS9,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(CQ9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU9,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR8,IF(ISNA(VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU9,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW9,'travel frequence'!$A$1:$D$4,MATCH(CV9,'travel frequence'!$A$1:$D$1,0),FALSE)*CX9*IF(ISNA(VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX9,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1919112585644136},{"$f":"IF(VLOOKUP(CU9,'Industry Type P'!$A$1:$S$102,MATCH($C9,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ9=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H9,IF(CZ9=\"N\",0,SUM(DB9,'Other cost'!$B$16,VLOOKUP(DC9,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA9>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE),HLOOKUP(DA9,'Salary in Industry'!$N$1:$AQ$1001,$B9+1,FALSE)),IF(ISNA(VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU9,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A9=0,0,IF(A9=1,M9,IF(A9=2,M9+W9,IF(A9=3,M9+W9+AG9,IF(A9=4,M9+W9+AG9+AQ9,IF(A9=5,M9+W9+AG9+AQ9+BA9,IF(A9=6,M9+W9+AG9+AQ9+BA9+BK9,IF(A9=7,M9+W9+AG9+AQ9+BA9+BK9+BU9,IF(A9=8,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9,IF(A9=9,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9,IF(A9=10,M9+W9+AG9+AQ9+BA9+BK9+BU9+CE9+CO9+CY9))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3148.1196473175264},null,null,null,"Profit",{"$f":"DK6-DK7-DK8","v":1646948.2975515674}]
[5,8,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},17,217,1041,37546873,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K10,'travel frequence'!$A$1:$D$4,MATCH(J10,'travel frequence'!$A$1:$D$1,0),FALSE)*L10*IF(ISNA(VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.314486832041972},{"$f":"IF(VLOOKUP(I10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(N10=\"N\",0,SUM(P10,'Other cost'!$B$16,VLOOKUP(Q10,'Other cost'!$A$9:$B$13,2,FALSE),IF(O10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(O10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U10,'travel frequence'!$A$1:$D$4,MATCH(T10,'travel frequence'!$A$1:$D$1,0),FALSE)*V10*IF(ISNA(VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.544959393128},{"$f":"IF(VLOOKUP(S10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(X10=\"N\",0,SUM(Z10,'Other cost'!$B$16,VLOOKUP(AA10,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(Y10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE10,'travel frequence'!$A$1:$D$4,MATCH(AD10,'travel frequence'!$A$1:$D$1,0),FALSE)*AF10*IF(ISNA(VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35777.844009859335},{"$f":"IF(VLOOKUP(AC10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AH10=\"N\",0,SUM(AJ10,'Other cost'!$B$16,VLOOKUP(AK10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AI10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO10,'travel frequence'!$A$1:$D$4,MATCH(AN10,'travel frequence'!$A$1:$D$1,0),FALSE)*AP10*IF(ISNA(VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5858310633587731},{"$f":"IF(VLOOKUP(AM10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(AR10=\"N\",0,SUM(AT10,'Other cost'!$B$16,VLOOKUP(AU10,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(AS10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY10,'travel frequence'!$A$1:$D$4,MATCH(AX10,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ10*IF(ISNA(VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7929155316793866},{"$f":"IF(VLOOKUP(AW10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BB10=\"N\",0,SUM(BD10,'Other cost'!$B$16,VLOOKUP(BE10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BC10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI10,'travel frequence'!$A$1:$D$4,MATCH(BH10,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ10*IF(ISNA(VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.3269756358766},{"$f":"IF(VLOOKUP(BG10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BL10=\"N\",0,SUM(BN10,'Other cost'!$B$16,VLOOKUP(BO10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BM10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS10,'travel frequence'!$A$1:$D$4,MATCH(BR10,'travel frequence'!$A$1:$D$1,0),FALSE)*BT10*IF(ISNA(VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.81460036340648778},{"$f":"IF(VLOOKUP(BQ10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(BV10=\"N\",0,SUM(BX10,'Other cost'!$B$16,VLOOKUP(BY10,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(BW10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC10,'travel frequence'!$A$1:$D$4,MATCH(CB10,'travel frequence'!$A$1:$D$1,0),FALSE)*CD10*IF(ISNA(VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8426430526144975},{"$f":"IF(VLOOKUP(CA10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CF10=\"N\",0,SUM(CH10,'Other cost'!$B$16,VLOOKUP(CI10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CG10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CK10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM10,'travel frequence'!$A$1:$D$4,MATCH(CL10,'travel frequence'!$A$1:$D$1,0),FALSE)*CN10*IF(ISNA(VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.2921590559763},{"$f":"IF(VLOOKUP(CK10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CP10=\"N\",0,SUM(CR10,'Other cost'!$B$16,VLOOKUP(CS10,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(CQ10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU10,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR9,IF(ISNA(VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU10,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW10,'travel frequence'!$A$1:$D$4,MATCH(CV10,'travel frequence'!$A$1:$D$1,0),FALSE)*CX10*IF(ISNA(VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX10,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3654.1764349984974},{"$f":"IF(VLOOKUP(CU10,'Industry Type P'!$A$1:$S$102,MATCH($C10,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ10=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H10,IF(CZ10=\"N\",0,SUM(DB10,'Other cost'!$B$16,VLOOKUP(DC10,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA10>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE),HLOOKUP(DA10,'Salary in Industry'!$N$1:$AQ$1001,$B10+1,FALSE)),IF(ISNA(VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU10,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A10=0,0,IF(A10=1,M10,IF(A10=2,M10+W10,IF(A10=3,M10+W10+AG10,IF(A10=4,M10+W10+AG10+AQ10,IF(A10=5,M10+W10+AG10+AQ10+BA10,IF(A10=6,M10+W10+AG10+AQ10+BA10+BK10,IF(A10=7,M10+W10+AG10+AQ10+BA10+BK10+BU10,IF(A10=8,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10,IF(A10=9,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10,IF(A10=10,M10+W10+AG10+AQ10+BA10+BK10+BU10+CE10+CO10+CY10))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":40495.175462360399}]
[1,9,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},31,239,2671,14671490,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K11,'travel frequence'!$A$1:$D$4,MATCH(J11,'travel frequence'!$A$1:$D$1,0),FALSE)*L11*IF(ISNA(VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3307871610213375},{"$f":"IF(VLOOKUP(I11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(N11=\"N\",0,SUM(P11,'Other cost'!$B$16,VLOOKUP(Q11,'Other cost'!$A$9:$B$13,2,FALSE),IF(O11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(O11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U11,'travel frequence'!$A$1:$D$4,MATCH(T11,'travel frequence'!$A$1:$D$1,0),FALSE)*V11*IF(ISNA(VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(X11=\"N\",0,SUM(Z11,'Other cost'!$B$16,VLOOKUP(AA11,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(Y11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE11,'travel frequence'!$A$1:$D$4,MATCH(AD11,'travel frequence'!$A$1:$D$1,0),FALSE)*AF11*IF(ISNA(VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.43828813617824},{"$f":"IF(VLOOKUP(AC11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AH11=\"N\",0,SUM(AJ11,'Other cost'!$B$16,VLOOKUP(AK11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AI11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO11,'travel frequence'!$A$1:$D$4,MATCH(AN11,'travel frequence'!$A$1:$D$1,0),FALSE)*AP11*IF(ISNA(VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(AR11=\"N\",0,SUM(AT11,'Other cost'!$B$16,VLOOKUP(AU11,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(AS11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY11,'travel frequence'!$A$1:$D$4,MATCH(AX11,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ11*IF(ISNA(VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":185.17025347468709},{"$f":"IF(VLOOKUP(AW11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BB11=\"N\",0,SUM(BD11,'Other cost'!$B$16,VLOOKUP(BE11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BC11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI11,'travel frequence'!$A$1:$D$4,MATCH(BH11,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ11*IF(ISNA(VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.219291655128307},{"$f":"IF(VLOOKUP(BG11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BL11=\"N\",0,SUM(BN11,'Other cost'!$B$16,VLOOKUP(BO11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BM11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS11,'travel frequence'!$A$1:$D$4,MATCH(BR11,'travel frequence'!$A$1:$D$1,0),FALSE)*BT11*IF(ISNA(VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(BV11=\"N\",0,SUM(BX11,'Other cost'!$B$16,VLOOKUP(BY11,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(BW11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC11,'travel frequence'!$A$1:$D$4,MATCH(CB11,'travel frequence'!$A$1:$D$1,0),FALSE)*CD11*IF(ISNA(VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2086.023805933637},{"$f":"IF(VLOOKUP(CA11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CF11=\"N\",0,SUM(CH11,'Other cost'!$B$16,VLOOKUP(CI11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CG11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM11,'travel frequence'!$A$1:$D$4,MATCH(CL11,'travel frequence'!$A$1:$D$1,0),FALSE)*CN11*IF(ISNA(VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2365.4006572895505},{"$f":"IF(VLOOKUP(CK11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CP11=\"N\",0,SUM(CR11,'Other cost'!$B$16,VLOOKUP(CS11,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(CQ11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CU11,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR10,IF(ISNA(VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU11,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW11,'travel frequence'!$A$1:$D$4,MATCH(CV11,'travel frequence'!$A$1:$D$1,0),FALSE)*CX11*IF(ISNA(VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX11,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.2341446585969789},{"$f":"IF(VLOOKUP(CU11,'Industry Type P'!$A$1:$S$102,MATCH($C11,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ11=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H11,IF(CZ11=\"N\",0,SUM(DB11,'Other cost'!$B$16,VLOOKUP(DC11,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA11>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE),HLOOKUP(DA11,'Salary in Industry'!$N$1:$AQ$1001,$B11+1,FALSE)),IF(ISNA(VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU11,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A11=0,0,IF(A11=1,M11,IF(A11=2,M11+W11,IF(A11=3,M11+W11+AG11,IF(A11=4,M11+W11+AG11+AQ11,IF(A11=5,M11+W11+AG11+AQ11+BA11,IF(A11=6,M11+W11+AG11+AQ11+BA11+BK11,IF(A11=7,M11+W11+AG11+AQ11+BA11+BK11+BU11,IF(A11=8,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11,IF(A11=9,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11,IF(A11=10,M11+W11+AG11+AQ11+BA11+BK11+BU11+CE11+CO11+CY11))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":7.8220085732692288}]
[9,10,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},42,85,7007,34552498,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(I12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K12,'travel frequence'!$A$1:$D$4,MATCH(J12,'travel frequence'!$A$1:$D$1,0),FALSE)*L12*IF(ISNA(VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1016.0699694984833},{"$f":"IF(VLOOKUP(I12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(N12=\"N\",0,SUM(P12,'Other cost'!$B$16,VLOOKUP(Q12,'Other cost'!$A$9:$B$13,2,FALSE),IF(O12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(O12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U12,'travel frequence'!$A$1:$D$4,MATCH(T12,'travel frequence'!$A$1:$D$1,0),FALSE)*V12*IF(ISNA(VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.916129824816815},{"$f":"IF(VLOOKUP(S12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(X12=\"N\",0,SUM(Z12,'Other cost'!$B$16,VLOOKUP(AA12,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(Y12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AC12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE12,'travel frequence'!$A$1:$D$4,MATCH(AD12,'travel frequence'!$A$1:$D$1,0),FALSE)*AF12*IF(ISNA(VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6759971700980536},{"$f":"IF(VLOOKUP(AC12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AH12=\"N\",0,SUM(AJ12,'Other cost'!$B$16,VLOOKUP(AK12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AI12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO12,'travel frequence'!$A$1:$D$4,MATCH(AN12,'travel frequence'!$A$1:$D$1,0),FALSE)*AP12*IF(ISNA(VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2052.5391085808869},{"$f":"IF(VLOOKUP(AM12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(AR12=\"N\",0,SUM(AT12,'Other cost'!$B$16,VLOOKUP(AU12,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(AS12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY12,'travel frequence'!$A$1:$D$4,MATCH(AX12,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ12*IF(ISNA(VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.0024763918750192},{"$f":"IF(VLOOKUP(AW12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BB12=\"N\",0,SUM(BD12,'Other cost'!$B$16,VLOOKUP(BE12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BC12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BG12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI12,'travel frequence'!$A$1:$D$4,MATCH(BH12,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ12*IF(ISNA(VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BL12=\"N\",0,SUM(BN12,'Other cost'!$B$16,VLOOKUP(BO12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BM12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS12,'travel frequence'!$A$1:$D$4,MATCH(BR12,'travel frequence'!$A$1:$D$1,0),FALSE)*BT12*IF(ISNA(VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":853.85626916964895},{"$f":"IF(VLOOKUP(BQ12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(BV12=\"N\",0,SUM(BX12,'Other cost'!$B$16,VLOOKUP(BY12,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(BW12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC12,'travel frequence'!$A$1:$D$4,MATCH(CB12,'travel frequence'!$A$1:$D$1,0),FALSE)*CD12*IF(ISNA(VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.6389788538897121},{"$f":"IF(VLOOKUP(CA12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CF12=\"N\",0,SUM(CH12,'Other cost'!$B$16,VLOOKUP(CI12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CG12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CK12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM12,'travel frequence'!$A$1:$D$4,MATCH(CL12,'travel frequence'!$A$1:$D$1,0),FALSE)*CN12*IF(ISNA(VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27930.310359239262},{"$f":"IF(VLOOKUP(CK12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CP12=\"N\",0,SUM(CR12,'Other cost'!$B$16,VLOOKUP(CS12,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(CQ12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU12,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR11,IF(ISNA(VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU12,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW12,'travel frequence'!$A$1:$D$4,MATCH(CV12,'travel frequence'!$A$1:$D$1,0),FALSE)*CX12*IF(ISNA(VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX12,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU12,'Industry Type P'!$A$1:$S$102,MATCH($C12,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ12=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H12,IF(CZ12=\"N\",0,SUM(DB12,'Other cost'!$B$16,VLOOKUP(DC12,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA12>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE),HLOOKUP(DA12,'Salary in Industry'!$N$1:$AQ$1001,$B12+1,FALSE)),IF(ISNA(VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU12,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A12=0,0,IF(A12=1,M12,IF(A12=2,M12+W12,IF(A12=3,M12+W12+AG12,IF(A12=4,M12+W12+AG12+AQ12,IF(A12=5,M12+W12+AG12+AQ12+BA12,IF(A12=6,M12+W12+AG12+AQ12+BA12+BK12,IF(A12=7,M12+W12+AG12+AQ12+BA12+BK12+BU12,IF(A12=8,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12,IF(A12=9,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12,IF(A12=10,M12+W12+AG12+AQ12+BA12+BK12+BU12+CE12+CO12+CY12))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":34013.024040911048},null,null,null,"Number of claims",{"$f":"COUNTIF(DE3:DE1002,\">0\")","v":0}]
[1,11,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},23,406,6304,47608666,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K13,'travel frequence'!$A$1:$D$4,MATCH(J13,'travel frequence'!$A$1:$D$1,0),FALSE)*L13*IF(ISNA(VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1469.4995502662591},{"$f":"IF(VLOOKUP(I13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(N13=\"N\",0,SUM(P13,'Other cost'!$B$16,VLOOKUP(Q13,'Other cost'!$A$9:$B$13,2,FALSE),IF(O13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(O13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(S13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U13,'travel frequence'!$A$1:$D$4,MATCH(T13,'travel frequence'!$A$1:$D$1,0),FALSE)*V13*IF(ISNA(VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.5796143896680581},{"$f":"IF(VLOOKUP(S13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(X13=\"N\",0,SUM(Z13,'Other cost'!$B$16,VLOOKUP(AA13,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(Y13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE13,'travel frequence'!$A$1:$D$4,MATCH(AD13,'travel frequence'!$A$1:$D$1,0),FALSE)*AF13*IF(ISNA(VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AH13=\"N\",0,SUM(AJ13,'Other cost'!$B$16,VLOOKUP(AK13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AI13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO13,'travel frequence'!$A$1:$D$4,MATCH(AN13,'travel frequence'!$A$1:$D$1,0),FALSE)*AP13*IF(ISNA(VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1308.3512106024261},{"$f":"IF(VLOOKUP(AM13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(AR13=\"N\",0,SUM(AT13,'Other cost'!$B$16,VLOOKUP(AU13,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(AS13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY13,'travel frequence'!$A$1:$D$4,MATCH(AX13,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ13*IF(ISNA(VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.6194197482928},{"$f":"IF(VLOOKUP(AW13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BB13=\"N\",0,SUM(BD13,'Other cost'!$B$16,VLOOKUP(BE13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BC13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI13,'travel frequence'!$A$1:$D$4,MATCH(BH13,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ13*IF(ISNA(VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2117.6657439433643},{"$f":"IF(VLOOKUP(BG13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BL13=\"N\",0,SUM(BN13,'Other cost'!$B$16,VLOOKUP(BO13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BM13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS13,'travel frequence'!$A$1:$D$4,MATCH(BR13,'travel frequence'!$A$1:$D$1,0),FALSE)*BT13*IF(ISNA(VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(BV13=\"N\",0,SUM(BX13,'Other cost'!$B$16,VLOOKUP(BY13,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(BW13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CA13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC13,'travel frequence'!$A$1:$D$4,MATCH(CB13,'travel frequence'!$A$1:$D$1,0),FALSE)*CD13*IF(ISNA(VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1519.5501912934733},{"$f":"IF(VLOOKUP(CA13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CF13=\"N\",0,SUM(CH13,'Other cost'!$B$16,VLOOKUP(CI13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CG13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CK13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM13,'travel frequence'!$A$1:$D$4,MATCH(CL13,'travel frequence'!$A$1:$D$1,0),FALSE)*CN13*IF(ISNA(VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.803318849455252},{"$f":"IF(VLOOKUP(CK13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CP13=\"N\",0,SUM(CR13,'Other cost'!$B$16,VLOOKUP(CS13,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(CQ13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU13,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR12,IF(ISNA(VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU13,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW13,'travel frequence'!$A$1:$D$4,MATCH(CV13,'travel frequence'!$A$1:$D$1,0),FALSE)*CX13*IF(ISNA(VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX13,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.8190735160985758},{"$f":"IF(VLOOKUP(CU13,'Industry Type P'!$A$1:$S$102,MATCH($C13,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ13=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H13,IF(CZ13=\"N\",0,SUM(DB13,'Other cost'!$B$16,VLOOKUP(DC13,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA13>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE),HLOOKUP(DA13,'Salary in Industry'!$N$1:$AQ$1001,$B13+1,FALSE)),IF(ISNA(VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU13,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A13=0,0,IF(A13=1,M13,IF(A13=2,M13+W13,IF(A13=3,M13+W13+AG13,IF(A13=4,M13+W13+AG13+AQ13,IF(A13=5,M13+W13+AG13+AQ13+BA13,IF(A13=6,M13+W13+AG13+AQ13+BA13+BK13,IF(A13=7,M13+W13+AG13+AQ13+BA13+BK13+BU13,IF(A13=8,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13,IF(A13=9,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13,IF(A13=10,M13+W13+AG13+AQ13+BA13+BK13+BU13+CE13+CO13+CY13))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":1567.9677813748626}]
[7,12,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},19,303,16921,42242925,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K14,'travel frequence'!$A$1:$D$4,MATCH(J14,'travel frequence'!$A$1:$D$1,0),FALSE)*L14*IF(ISNA(VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2854119988673087},{"$f":"IF(VLOOKUP(I14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(N14=\"N\",0,SUM(P14,'Other cost'!$B$16,VLOOKUP(Q14,'Other cost'!$A$9:$B$13,2,FALSE),IF(O14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(O14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U14,'travel frequence'!$A$1:$D$4,MATCH(T14,'travel frequence'!$A$1:$D$1,0),FALSE)*V14*IF(ISNA(VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.815761041843},{"$f":"IF(VLOOKUP(S14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(X14=\"N\",0,SUM(Z14,'Other cost'!$B$16,VLOOKUP(AA14,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(Y14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE14,'travel frequence'!$A$1:$D$4,MATCH(AD14,'travel frequence'!$A$1:$D$1,0),FALSE)*AF14*IF(ISNA(VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.799016372734837},{"$f":"IF(VLOOKUP(AC14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AH14=\"N\",0,SUM(AJ14,'Other cost'!$B$16,VLOOKUP(AK14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AI14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO14,'travel frequence'!$A$1:$D$4,MATCH(AN14,'travel frequence'!$A$1:$D$1,0),FALSE)*AP14*IF(ISNA(VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9821962797280372},{"$f":"IF(VLOOKUP(AM14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(AR14=\"N\",0,SUM(AT14,'Other cost'!$B$16,VLOOKUP(AU14,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(AS14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY14,'travel frequence'!$A$1:$D$4,MATCH(AX14,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ14*IF(ISNA(VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":163.36032720217941},{"$f":"IF(VLOOKUP(AW14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BB14=\"N\",0,SUM(BD14,'Other cost'!$B$16,VLOOKUP(BE14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BC14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI14,'travel frequence'!$A$1:$D$4,MATCH(BH14,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ14*IF(ISNA(VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":506.85782790809515},{"$f":"IF(VLOOKUP(BG14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BL14=\"N\",0,SUM(BN14,'Other cost'!$B$16,VLOOKUP(BO14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BM14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS14,'travel frequence'!$A$1:$D$4,MATCH(BR14,'travel frequence'!$A$1:$D$1,0),FALSE)*BT14*IF(ISNA(VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2184.4377768429695},{"$f":"IF(VLOOKUP(BQ14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(BV14=\"N\",0,SUM(BX14,'Other cost'!$B$16,VLOOKUP(BY14,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(BW14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC14,'travel frequence'!$A$1:$D$4,MATCH(CB14,'travel frequence'!$A$1:$D$1,0),FALSE)*CD14*IF(ISNA(VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.841882525481175},{"$f":"IF(VLOOKUP(CA14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CF14=\"N\",0,SUM(CH14,'Other cost'!$B$16,VLOOKUP(CI14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CG14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM14,'travel frequence'!$A$1:$D$4,MATCH(CL14,'travel frequence'!$A$1:$D$1,0),FALSE)*CN14*IF(ISNA(VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CP14=\"N\",0,SUM(CR14,'Other cost'!$B$16,VLOOKUP(CS14,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(CQ14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU14,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR13,IF(ISNA(VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU14,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW14,'travel frequence'!$A$1:$D$4,MATCH(CV14,'travel frequence'!$A$1:$D$1,0),FALSE)*CX14*IF(ISNA(VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX14,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52.221715602652239},{"$f":"IF(VLOOKUP(CU14,'Industry Type P'!$A$1:$S$102,MATCH($C14,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ14=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H14,IF(CZ14=\"N\",0,SUM(DB14,'Other cost'!$B$16,VLOOKUP(DC14,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA14>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE),HLOOKUP(DA14,'Salary in Industry'!$N$1:$AQ$1001,$B14+1,FALSE)),IF(ISNA(VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU14,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A14=0,0,IF(A14=1,M14,IF(A14=2,M14+W14,IF(A14=3,M14+W14+AG14,IF(A14=4,M14+W14+AG14+AQ14,IF(A14=5,M14+W14+AG14+AQ14+BA14,IF(A14=6,M14+W14+AG14+AQ14+BA14+BK14,IF(A14=7,M14+W14+AG14+AQ14+BA14+BK14+BU14,IF(A14=8,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14,IF(A14=9,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14,IF(A14=10,M14+W14+AG14+AQ14+BA14+BK14+BU14+CE14+CO14+CY14))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":6241.5042021111503}]
[4,13,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},49,133,15213,29042736,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K15,'travel frequence'!$A$1:$D$4,MATCH(J15,'travel frequence'!$A$1:$D$1,0),FALSE)*L15*IF(ISNA(VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.6196746034131637},{"$f":"IF(VLOOKUP(I15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(N15=\"N\",0,SUM(P15,'Other cost'!$B$16,VLOOKUP(Q15,'Other cost'!$A$9:$B$13,2,FALSE),IF(O15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(O15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(S15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U15,'travel frequence'!$A$1:$D$4,MATCH(T15,'travel frequence'!$A$1:$D$1,0),FALSE)*V15*IF(ISNA(VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(X15=\"N\",0,SUM(Z15,'Other cost'!$B$16,VLOOKUP(AA15,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(Y15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE15,'travel frequence'!$A$1:$D$4,MATCH(AD15,'travel frequence'!$A$1:$D$1,0),FALSE)*AF15*IF(ISNA(VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":120.96139881399684},{"$f":"IF(VLOOKUP(AC15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AH15=\"N\",0,SUM(AJ15,'Other cost'!$B$16,VLOOKUP(AK15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AI15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AM15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO15,'travel frequence'!$A$1:$D$4,MATCH(AN15,'travel frequence'!$A$1:$D$1,0),FALSE)*AP15*IF(ISNA(VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(AR15=\"N\",0,SUM(AT15,'Other cost'!$B$16,VLOOKUP(AU15,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(AS15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY15,'travel frequence'!$A$1:$D$4,MATCH(AX15,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ15*IF(ISNA(VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4085.8072488283374},{"$f":"IF(VLOOKUP(AW15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BB15=\"N\",0,SUM(BD15,'Other cost'!$B$16,VLOOKUP(BE15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BC15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI15,'travel frequence'!$A$1:$D$4,MATCH(BH15,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ15*IF(ISNA(VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2174.3670049666557},{"$f":"IF(VLOOKUP(BG15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BL15=\"N\",0,SUM(BN15,'Other cost'!$B$16,VLOOKUP(BO15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BM15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS15,'travel frequence'!$A$1:$D$4,MATCH(BR15,'travel frequence'!$A$1:$D$1,0),FALSE)*BT15*IF(ISNA(VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.397505492319596},{"$f":"IF(VLOOKUP(BQ15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(BV15=\"N\",0,SUM(BX15,'Other cost'!$B$16,VLOOKUP(BY15,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(BW15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC15,'travel frequence'!$A$1:$D$4,MATCH(CB15,'travel frequence'!$A$1:$D$1,0),FALSE)*CD15*IF(ISNA(VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3838.5083890308329},{"$f":"IF(VLOOKUP(CA15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CF15=\"N\",0,SUM(CH15,'Other cost'!$B$16,VLOOKUP(CI15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CG15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CK15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM15,'travel frequence'!$A$1:$D$4,MATCH(CL15,'travel frequence'!$A$1:$D$1,0),FALSE)*CN15*IF(ISNA(VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":245.29738210669103},{"$f":"IF(VLOOKUP(CK15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CP15=\"N\",0,SUM(CR15,'Other cost'!$B$16,VLOOKUP(CS15,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(CQ15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU15,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR14,IF(ISNA(VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU15,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW15,'travel frequence'!$A$1:$D$4,MATCH(CV15,'travel frequence'!$A$1:$D$1,0),FALSE)*CX15*IF(ISNA(VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX15,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU15,'Industry Type P'!$A$1:$S$102,MATCH($C15,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ15=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H15,IF(CZ15=\"N\",0,SUM(DB15,'Other cost'!$B$16,VLOOKUP(DC15,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA15>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE),HLOOKUP(DA15,'Salary in Industry'!$N$1:$AQ$1001,$B15+1,FALSE)),IF(ISNA(VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU15,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A15=0,0,IF(A15=1,M15,IF(A15=2,M15+W15,IF(A15=3,M15+W15+AG15,IF(A15=4,M15+W15+AG15+AQ15,IF(A15=5,M15+W15+AG15+AQ15+BA15,IF(A15=6,M15+W15+AG15+AQ15+BA15+BK15,IF(A15=7,M15+W15+AG15+AQ15+BA15+BK15+BU15,IF(A15=8,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15,IF(A15=9,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15,IF(A15=10,M15+W15+AG15+AQ15+BA15+BK15+BU15+CE15+CO15+CY15))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":135.06301843670738}]
[8,14,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},4,141,19285,16754031,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K16,'travel frequence'!$A$1:$D$4,MATCH(J16,'travel frequence'!$A$1:$D$1,0),FALSE)*L16*IF(ISNA(VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1303.229117880989},{"$f":"IF(VLOOKUP(I16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(N16=\"N\",0,SUM(P16,'Other cost'!$B$16,VLOOKUP(Q16,'Other cost'!$A$9:$B$13,2,FALSE),IF(O16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(O16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U16,'travel frequence'!$A$1:$D$4,MATCH(T16,'travel frequence'!$A$1:$D$1,0),FALSE)*V16*IF(ISNA(VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":156.43636523763919},{"$f":"IF(VLOOKUP(S16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(X16=\"N\",0,SUM(Z16,'Other cost'!$B$16,VLOOKUP(AA16,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(Y16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE16,'travel frequence'!$A$1:$D$4,MATCH(AD16,'travel frequence'!$A$1:$D$1,0),FALSE)*AF16*IF(ISNA(VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":483.82381001331714},{"$f":"IF(VLOOKUP(AC16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AH16=\"N\",0,SUM(AJ16,'Other cost'!$B$16,VLOOKUP(AK16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AI16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AM16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO16,'travel frequence'!$A$1:$D$4,MATCH(AN16,'travel frequence'!$A$1:$D$1,0),FALSE)*AP16*IF(ISNA(VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":500.47201147503438},{"$f":"IF(VLOOKUP(AM16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(AR16=\"N\",0,SUM(AT16,'Other cost'!$B$16,VLOOKUP(AU16,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(AS16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY16,'travel frequence'!$A$1:$D$4,MATCH(AX16,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ16*IF(ISNA(VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.5766338240306905},{"$f":"IF(VLOOKUP(AW16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BB16=\"N\",0,SUM(BD16,'Other cost'!$B$16,VLOOKUP(BE16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BC16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI16,'travel frequence'!$A$1:$D$4,MATCH(BH16,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ16*IF(ISNA(VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1454.8605939235201},{"$f":"IF(VLOOKUP(BG16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BL16=\"N\",0,SUM(BN16,'Other cost'!$B$16,VLOOKUP(BO16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BM16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(BQ16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS16,'travel frequence'!$A$1:$D$4,MATCH(BR16,'travel frequence'!$A$1:$D$1,0),FALSE)*BT16*IF(ISNA(VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85330477956493322},{"$f":"IF(VLOOKUP(BQ16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(BV16=\"N\",0,SUM(BX16,'Other cost'!$B$16,VLOOKUP(BY16,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(BW16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CA16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC16,'travel frequence'!$A$1:$D$4,MATCH(CB16,'travel frequence'!$A$1:$D$1,0),FALSE)*CD16*IF(ISNA(VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.4920667554475},{"$f":"IF(VLOOKUP(CA16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CF16=\"N\",0,SUM(CH16,'Other cost'!$B$16,VLOOKUP(CI16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CG16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM16,'travel frequence'!$A$1:$D$4,MATCH(CL16,'travel frequence'!$A$1:$D$1,0),FALSE)*CN16*IF(ISNA(VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3064.2174634176749},{"$f":"IF(VLOOKUP(CK16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CP16=\"N\",0,SUM(CR16,'Other cost'!$B$16,VLOOKUP(CS16,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(CQ16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU16,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR15,IF(ISNA(VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU16,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW16,'travel frequence'!$A$1:$D$4,MATCH(CV16,'travel frequence'!$A$1:$D$1,0),FALSE)*CX16*IF(ISNA(VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX16,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3635845600767262},{"$f":"IF(VLOOKUP(CU16,'Industry Type P'!$A$1:$S$102,MATCH($C16,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ16=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H16,IF(CZ16=\"N\",0,SUM(DB16,'Other cost'!$B$16,VLOOKUP(DC16,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA16>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE),HLOOKUP(DA16,'Salary in Industry'!$N$1:$AQ$1001,$B16+1,FALSE)),IF(ISNA(VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU16,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A16=0,0,IF(A16=1,M16,IF(A16=2,M16+W16,IF(A16=3,M16+W16+AG16,IF(A16=4,M16+W16+AG16+AQ16,IF(A16=5,M16+W16+AG16+AQ16+BA16,IF(A16=6,M16+W16+AG16+AQ16+BA16+BK16,IF(A16=7,M16+W16+AG16+AQ16+BA16+BK16+BU16,IF(A16=8,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16,IF(A16=9,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16,IF(A16=10,M16+W16+AG16+AQ16+BA16+BK16+BU16+CE16+CO16+CY16))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":7605.3597928389245}]
[9,15,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},20,470,19659,48924655,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K17,'travel frequence'!$A$1:$D$4,MATCH(J17,'travel frequence'!$A$1:$D$1,0),FALSE)*L17*IF(ISNA(VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6024.271268937945},{"$f":"IF(VLOOKUP(I17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(N17=\"N\",0,SUM(P17,'Other cost'!$B$16,VLOOKUP(Q17,'Other cost'!$A$9:$B$13,2,FALSE),IF(O17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(O17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U17,'travel frequence'!$A$1:$D$4,MATCH(T17,'travel frequence'!$A$1:$D$1,0),FALSE)*V17*IF(ISNA(VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":331.72439593409047},{"$f":"IF(VLOOKUP(S17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(X17=\"N\",0,SUM(Z17,'Other cost'!$B$16,VLOOKUP(AA17,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(Y17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE17,'travel frequence'!$A$1:$D$4,MATCH(AD17,'travel frequence'!$A$1:$D$1,0),FALSE)*AF17*IF(ISNA(VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AH17=\"N\",0,SUM(AJ17,'Other cost'!$B$16,VLOOKUP(AK17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AI17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO17,'travel frequence'!$A$1:$D$4,MATCH(AN17,'travel frequence'!$A$1:$D$1,0),FALSE)*AP17*IF(ISNA(VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(AR17=\"N\",0,SUM(AT17,'Other cost'!$B$16,VLOOKUP(AU17,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(AS17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AW17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY17,'travel frequence'!$A$1:$D$4,MATCH(AX17,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ17*IF(ISNA(VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.3007947613001383},{"$f":"IF(VLOOKUP(AW17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BB17=\"N\",0,SUM(BD17,'Other cost'!$B$16,VLOOKUP(BE17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BC17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI17,'travel frequence'!$A$1:$D$4,MATCH(BH17,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ17*IF(ISNA(VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BL17=\"N\",0,SUM(BN17,'Other cost'!$B$16,VLOOKUP(BO17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BM17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS17,'travel frequence'!$A$1:$D$4,MATCH(BR17,'travel frequence'!$A$1:$D$1,0),FALSE)*BT17*IF(ISNA(VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.9689490751279983},{"$f":"IF(VLOOKUP(BQ17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(BV17=\"N\",0,SUM(BX17,'Other cost'!$B$16,VLOOKUP(BY17,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(BW17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CA17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC17,'travel frequence'!$A$1:$D$4,MATCH(CB17,'travel frequence'!$A$1:$D$1,0),FALSE)*CD17*IF(ISNA(VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85333229390875776},{"$f":"IF(VLOOKUP(CA17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CF17=\"N\",0,SUM(CH17,'Other cost'!$B$16,VLOOKUP(CI17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CG17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CK17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM17,'travel frequence'!$A$1:$D$4,MATCH(CL17,'travel frequence'!$A$1:$D$1,0),FALSE)*CN17*IF(ISNA(VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.1824541991696},{"$f":"IF(VLOOKUP(CK17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CP17=\"N\",0,SUM(CR17,'Other cost'!$B$16,VLOOKUP(CS17,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(CQ17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU17,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR16,IF(ISNA(VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU17,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW17,'travel frequence'!$A$1:$D$4,MATCH(CV17,'travel frequence'!$A$1:$D$1,0),FALSE)*CX17*IF(ISNA(VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX17,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26461.749945764641},{"$f":"IF(VLOOKUP(CU17,'Industry Type P'!$A$1:$S$102,MATCH($C17,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ17=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H17,IF(CZ17=\"N\",0,SUM(DB17,'Other cost'!$B$16,VLOOKUP(DC17,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA17>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE),HLOOKUP(DA17,'Salary in Industry'!$N$1:$AQ$1001,$B17+1,FALSE)),IF(ISNA(VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU17,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A17=0,0,IF(A17=1,M17,IF(A17=2,M17+W17,IF(A17=3,M17+W17+AG17,IF(A17=4,M17+W17+AG17+AQ17,IF(A17=5,M17+W17+AG17+AQ17+BA17,IF(A17=6,M17+W17+AG17+AQ17+BA17+BK17,IF(A17=7,M17+W17+AG17+AQ17+BA17+BK17+BU17,IF(A17=8,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17,IF(A17=9,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17,IF(A17=10,M17+W17+AG17+AQ17+BA17+BK17+BU17+CE17+CO17+CY17))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":9425.2030732139665}]
[10,16,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},46,340,18154,43454159,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K18,'travel frequence'!$A$1:$D$4,MATCH(J18,'travel frequence'!$A$1:$D$1,0),FALSE)*L18*IF(ISNA(VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11299.743753407656},{"$f":"IF(VLOOKUP(I18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(N18=\"N\",0,SUM(P18,'Other cost'!$B$16,VLOOKUP(Q18,'Other cost'!$A$9:$B$13,2,FALSE),IF(O18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(O18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U18,'travel frequence'!$A$1:$D$4,MATCH(T18,'travel frequence'!$A$1:$D$1,0),FALSE)*V18*IF(ISNA(VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":65.474911123776621},{"$f":"IF(VLOOKUP(S18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(X18=\"N\",0,SUM(Z18,'Other cost'!$B$16,VLOOKUP(AA18,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(Y18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE18,'travel frequence'!$A$1:$D$4,MATCH(AD18,'travel frequence'!$A$1:$D$1,0),FALSE)*AF18*IF(ISNA(VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AH18=\"N\",0,SUM(AJ18,'Other cost'!$B$16,VLOOKUP(AK18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AI18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO18,'travel frequence'!$A$1:$D$4,MATCH(AN18,'travel frequence'!$A$1:$D$1,0),FALSE)*AP18*IF(ISNA(VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(AR18=\"N\",0,SUM(AT18,'Other cost'!$B$16,VLOOKUP(AU18,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(AS18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AW18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY18,'travel frequence'!$A$1:$D$4,MATCH(AX18,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ18*IF(ISNA(VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.7653286121581679},{"$f":"IF(VLOOKUP(AW18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BB18=\"N\",0,SUM(BD18,'Other cost'!$B$16,VLOOKUP(BE18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BC18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(BG18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI18,'travel frequence'!$A$1:$D$4,MATCH(BH18,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ18*IF(ISNA(VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":967.67941166894093},{"$f":"IF(VLOOKUP(BG18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BL18=\"N\",0,SUM(BN18,'Other cost'!$B$16,VLOOKUP(BO18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BM18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS18,'travel frequence'!$A$1:$D$4,MATCH(BR18,'travel frequence'!$A$1:$D$1,0),FALSE)*BT18*IF(ISNA(VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":89813.300129464027},{"$f":"IF(VLOOKUP(BQ18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(BV18=\"N\",0,SUM(BX18,'Other cost'!$B$16,VLOOKUP(BY18,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(BW18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC18,'travel frequence'!$A$1:$D$4,MATCH(CB18,'travel frequence'!$A$1:$D$1,0),FALSE)*CD18*IF(ISNA(VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CF18=\"N\",0,SUM(CH18,'Other cost'!$B$16,VLOOKUP(CI18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CG18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM18,'travel frequence'!$A$1:$D$4,MATCH(CL18,'travel frequence'!$A$1:$D$1,0),FALSE)*CN18*IF(ISNA(VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2867.1982567968626},{"$f":"IF(VLOOKUP(CK18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CP18=\"N\",0,SUM(CR18,'Other cost'!$B$16,VLOOKUP(CS18,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(CQ18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU18,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR17,IF(ISNA(VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU18,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW18,'travel frequence'!$A$1:$D$4,MATCH(CV18,'travel frequence'!$A$1:$D$1,0),FALSE)*CX18*IF(ISNA(VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX18,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":813.24168738238257},{"$f":"IF(VLOOKUP(CU18,'Industry Type P'!$A$1:$S$102,MATCH($C18,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ18=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H18,IF(CZ18=\"N\",0,SUM(DB18,'Other cost'!$B$16,VLOOKUP(DC18,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA18>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE),HLOOKUP(DA18,'Salary in Industry'!$N$1:$AQ$1001,$B18+1,FALSE)),IF(ISNA(VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU18,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A18=0,0,IF(A18=1,M18,IF(A18=2,M18+W18,IF(A18=3,M18+W18+AG18,IF(A18=4,M18+W18+AG18+AQ18,IF(A18=5,M18+W18+AG18+AQ18+BA18,IF(A18=6,M18+W18+AG18+AQ18+BA18+BK18,IF(A18=7,M18+W18+AG18+AQ18+BA18+BK18+BU18,IF(A18=8,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18,IF(A18=9,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18,IF(A18=10,M18+W18+AG18+AQ18+BA18+BK18+BU18+CE18+CO18+CY18))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":112926.15556444287}]
[4,17,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},20,155,8586,44585337,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K19,'travel frequence'!$A$1:$D$4,MATCH(J19,'travel frequence'!$A$1:$D$1,0),FALSE)*L19*IF(ISNA(VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13098.448421144276},{"$f":"IF(VLOOKUP(I19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(N19=\"N\",0,SUM(P19,'Other cost'!$B$16,VLOOKUP(Q19,'Other cost'!$A$9:$B$13,2,FALSE),IF(O19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(O19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U19,'travel frequence'!$A$1:$D$4,MATCH(T19,'travel frequence'!$A$1:$D$1,0),FALSE)*V19*IF(ISNA(VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26878.531292676013},{"$f":"IF(VLOOKUP(S19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(X19=\"N\",0,SUM(Z19,'Other cost'!$B$16,VLOOKUP(AA19,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(Y19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE19,'travel frequence'!$A$1:$D$4,MATCH(AD19,'travel frequence'!$A$1:$D$1,0),FALSE)*AF19*IF(ISNA(VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2457.8256769978252},{"$f":"IF(VLOOKUP(AC19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AH19=\"N\",0,SUM(AJ19,'Other cost'!$B$16,VLOOKUP(AK19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AI19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AM19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO19,'travel frequence'!$A$1:$D$4,MATCH(AN19,'travel frequence'!$A$1:$D$1,0),FALSE)*AP19*IF(ISNA(VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10781.716047336444},{"$f":"IF(VLOOKUP(AM19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(AR19=\"N\",0,SUM(AT19,'Other cost'!$B$16,VLOOKUP(AU19,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(AS19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY19,'travel frequence'!$A$1:$D$4,MATCH(AX19,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ19*IF(ISNA(VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2258962010596464},{"$f":"IF(VLOOKUP(AW19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BB19=\"N\",0,SUM(BD19,'Other cost'!$B$16,VLOOKUP(BE19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BC19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BG19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI19,'travel frequence'!$A$1:$D$4,MATCH(BH19,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ19*IF(ISNA(VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":180.97277687944612},{"$f":"IF(VLOOKUP(BG19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BL19=\"N\",0,SUM(BN19,'Other cost'!$B$16,VLOOKUP(BO19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BM19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS19,'travel frequence'!$A$1:$D$4,MATCH(BR19,'travel frequence'!$A$1:$D$1,0),FALSE)*BT19*IF(ISNA(VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.788234133118422},{"$f":"IF(VLOOKUP(BQ19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(BV19=\"N\",0,SUM(BX19,'Other cost'!$B$16,VLOOKUP(BY19,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(BW19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC19,'travel frequence'!$A$1:$D$4,MATCH(CB19,'travel frequence'!$A$1:$D$1,0),FALSE)*CD19*IF(ISNA(VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CF19=\"N\",0,SUM(CH19,'Other cost'!$B$16,VLOOKUP(CI19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CG19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CK19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM19,'travel frequence'!$A$1:$D$4,MATCH(CL19,'travel frequence'!$A$1:$D$1,0),FALSE)*CN19*IF(ISNA(VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.03966364702004},{"$f":"IF(VLOOKUP(CK19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CP19=\"N\",0,SUM(CR19,'Other cost'!$B$16,VLOOKUP(CS19,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(CQ19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU19,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR18,IF(ISNA(VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU19,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW19,'travel frequence'!$A$1:$D$4,MATCH(CV19,'travel frequence'!$A$1:$D$1,0),FALSE)*CX19*IF(ISNA(VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX19,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2118.0126572613831},{"$f":"IF(VLOOKUP(CU19,'Industry Type P'!$A$1:$S$102,MATCH($C19,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ19=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H19,IF(CZ19=\"N\",0,SUM(DB19,'Other cost'!$B$16,VLOOKUP(DC19,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA19>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE),HLOOKUP(DA19,'Salary in Industry'!$N$1:$AQ$1001,$B19+1,FALSE)),IF(ISNA(VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU19,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A19=0,0,IF(A19=1,M19,IF(A19=2,M19+W19,IF(A19=3,M19+W19+AG19,IF(A19=4,M19+W19+AG19+AQ19,IF(A19=5,M19+W19+AG19+AQ19+BA19,IF(A19=6,M19+W19+AG19+AQ19+BA19+BK19,IF(A19=7,M19+W19+AG19+AQ19+BA19+BK19+BU19,IF(A19=8,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19,IF(A19=9,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19,IF(A19=10,M19+W19+AG19+AQ19+BA19+BK19+BU19+CE19+CO19+CY19))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":56782.45429660198}]
[9,18,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},45,132,5356,24892513,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K20,'travel frequence'!$A$1:$D$4,MATCH(J20,'travel frequence'!$A$1:$D$1,0),FALSE)*L20*IF(ISNA(VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2865.1297204635671},{"$f":"IF(VLOOKUP(I20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(N20=\"N\",0,SUM(P20,'Other cost'!$B$16,VLOOKUP(Q20,'Other cost'!$A$9:$B$13,2,FALSE),IF(O20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(O20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(S20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U20,'travel frequence'!$A$1:$D$4,MATCH(T20,'travel frequence'!$A$1:$D$1,0),FALSE)*V20*IF(ISNA(VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2634.0362132118225},{"$f":"IF(VLOOKUP(S20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(X20=\"N\",0,SUM(Z20,'Other cost'!$B$16,VLOOKUP(AA20,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(Y20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE20,'travel frequence'!$A$1:$D$4,MATCH(AD20,'travel frequence'!$A$1:$D$1,0),FALSE)*AF20*IF(ISNA(VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AH20=\"N\",0,SUM(AJ20,'Other cost'!$B$16,VLOOKUP(AK20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AI20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO20,'travel frequence'!$A$1:$D$4,MATCH(AN20,'travel frequence'!$A$1:$D$1,0),FALSE)*AP20*IF(ISNA(VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":35.405551697067999},{"$f":"IF(VLOOKUP(AM20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(AR20=\"N\",0,SUM(AT20,'Other cost'!$B$16,VLOOKUP(AU20,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(AS20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AW20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY20,'travel frequence'!$A$1:$D$4,MATCH(AX20,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ20*IF(ISNA(VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0105028867887409},{"$f":"IF(VLOOKUP(AW20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BB20=\"N\",0,SUM(BD20,'Other cost'!$B$16,VLOOKUP(BE20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BC20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI20,'travel frequence'!$A$1:$D$4,MATCH(BH20,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ20*IF(ISNA(VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BL20=\"N\",0,SUM(BN20,'Other cost'!$B$16,VLOOKUP(BO20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BM20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS20,'travel frequence'!$A$1:$D$4,MATCH(BR20,'travel frequence'!$A$1:$D$1,0),FALSE)*BT20*IF(ISNA(VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16036.203075661164},{"$f":"IF(VLOOKUP(BQ20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(BV20=\"N\",0,SUM(BX20,'Other cost'!$B$16,VLOOKUP(BY20,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(BW20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CA20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC20,'travel frequence'!$A$1:$D$4,MATCH(CB20,'travel frequence'!$A$1:$D$1,0),FALSE)*CD20*IF(ISNA(VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CF20=\"N\",0,SUM(CH20,'Other cost'!$B$16,VLOOKUP(CI20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CG20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM20,'travel frequence'!$A$1:$D$4,MATCH(CL20,'travel frequence'!$A$1:$D$1,0),FALSE)*CN20*IF(ISNA(VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":103.99311802810313},{"$f":"IF(VLOOKUP(CK20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CP20=\"N\",0,SUM(CR20,'Other cost'!$B$16,VLOOKUP(CS20,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(CQ20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CU20,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR19,IF(ISNA(VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU20,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW20,'travel frequence'!$A$1:$D$4,MATCH(CV20,'travel frequence'!$A$1:$D$1,0),FALSE)*CX20*IF(ISNA(VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX20,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.0574086613335},{"$f":"IF(VLOOKUP(CU20,'Industry Type P'!$A$1:$S$102,MATCH($C20,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ20=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H20,IF(CZ20=\"N\",0,SUM(DB20,'Other cost'!$B$16,VLOOKUP(DC20,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA20>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE),HLOOKUP(DA20,'Salary in Industry'!$N$1:$AQ$1001,$B20+1,FALSE)),IF(ISNA(VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU20,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A20=0,0,IF(A20=1,M20,IF(A20=2,M20+W20,IF(A20=3,M20+W20+AG20,IF(A20=4,M20+W20+AG20+AQ20,IF(A20=5,M20+W20+AG20+AQ20+BA20,IF(A20=6,M20+W20+AG20+AQ20+BA20+BK20,IF(A20=7,M20+W20+AG20+AQ20+BA20+BK20+BU20,IF(A20=8,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20,IF(A20=9,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20,IF(A20=10,M20+W20+AG20+AQ20+BA20+BK20+BU20+CE20+CO20+CY20))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":23136.764867749767}]
[8,19,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},45,385,5505,28245087,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K21,'travel frequence'!$A$1:$D$4,MATCH(J21,'travel frequence'!$A$1:$D$1,0),FALSE)*L21*IF(ISNA(VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42828.235076526005},{"$f":"IF(VLOOKUP(I21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(N21=\"N\",0,SUM(P21,'Other cost'!$B$16,VLOOKUP(Q21,'Other cost'!$A$9:$B$13,2,FALSE),IF(O21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(O21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U21,'travel frequence'!$A$1:$D$4,MATCH(T21,'travel frequence'!$A$1:$D$1,0),FALSE)*V21*IF(ISNA(VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.136942652853071},{"$f":"IF(VLOOKUP(S21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(X21=\"N\",0,SUM(Z21,'Other cost'!$B$16,VLOOKUP(AA21,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(Y21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE21,'travel frequence'!$A$1:$D$4,MATCH(AD21,'travel frequence'!$A$1:$D$1,0),FALSE)*AF21*IF(ISNA(VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.2852160663185828},{"$f":"IF(VLOOKUP(AC21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AH21=\"N\",0,SUM(AJ21,'Other cost'!$B$16,VLOOKUP(AK21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AI21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO21,'travel frequence'!$A$1:$D$4,MATCH(AN21,'travel frequence'!$A$1:$D$1,0),FALSE)*AP21*IF(ISNA(VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.706021623170052},{"$f":"IF(VLOOKUP(AM21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(AR21=\"N\",0,SUM(AT21,'Other cost'!$B$16,VLOOKUP(AU21,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(AS21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY21,'travel frequence'!$A$1:$D$4,MATCH(AX21,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ21*IF(ISNA(VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BB21=\"N\",0,SUM(BD21,'Other cost'!$B$16,VLOOKUP(BE21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BC21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI21,'travel frequence'!$A$1:$D$4,MATCH(BH21,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ21*IF(ISNA(VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BL21=\"N\",0,SUM(BN21,'Other cost'!$B$16,VLOOKUP(BO21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BM21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS21,'travel frequence'!$A$1:$D$4,MATCH(BR21,'travel frequence'!$A$1:$D$1,0),FALSE)*BT21*IF(ISNA(VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(BV21=\"N\",0,SUM(BX21,'Other cost'!$B$16,VLOOKUP(BY21,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(BW21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(CA21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC21,'travel frequence'!$A$1:$D$4,MATCH(CB21,'travel frequence'!$A$1:$D$1,0),FALSE)*CD21*IF(ISNA(VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4063.9924635529128},{"$f":"IF(VLOOKUP(CA21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CF21=\"N\",0,SUM(CH21,'Other cost'!$B$16,VLOOKUP(CI21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CG21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CK21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM21,'travel frequence'!$A$1:$D$4,MATCH(CL21,'travel frequence'!$A$1:$D$1,0),FALSE)*CN21*IF(ISNA(VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1915.6866831562556},{"$f":"IF(VLOOKUP(CK21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CP21=\"N\",0,SUM(CR21,'Other cost'!$B$16,VLOOKUP(CS21,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(CQ21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU21,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR20,IF(ISNA(VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU21,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW21,'travel frequence'!$A$1:$D$4,MATCH(CV21,'travel frequence'!$A$1:$D$1,0),FALSE)*CX21*IF(ISNA(VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX21,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2715933079520259},{"$f":"IF(VLOOKUP(CU21,'Industry Type P'!$A$1:$S$102,MATCH($C21,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ21=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H21,IF(CZ21=\"N\",0,SUM(DB21,'Other cost'!$B$16,VLOOKUP(DC21,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA21>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE),HLOOKUP(DA21,'Salary in Industry'!$N$1:$AQ$1001,$B21+1,FALSE)),IF(ISNA(VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU21,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A21=0,0,IF(A21=1,M21,IF(A21=2,M21+W21,IF(A21=3,M21+W21+AG21,IF(A21=4,M21+W21+AG21+AQ21,IF(A21=5,M21+W21+AG21+AQ21+BA21,IF(A21=6,M21+W21+AG21+AQ21+BA21+BK21,IF(A21=7,M21+W21+AG21+AQ21+BA21+BK21+BU21,IF(A21=8,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21,IF(A21=9,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21,IF(A21=10,M21+W21+AG21+AQ21+BA21+BK21+BU21+CE21+CO21+CY21))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":50103.874380117042}]
[5,20,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},14,48,12036,22324765,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(I22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K22,'travel frequence'!$A$1:$D$4,MATCH(J22,'travel frequence'!$A$1:$D$1,0),FALSE)*L22*IF(ISNA(VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.2029841165127},{"$f":"IF(VLOOKUP(I22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(N22=\"N\",0,SUM(P22,'Other cost'!$B$16,VLOOKUP(Q22,'Other cost'!$A$9:$B$13,2,FALSE),IF(O22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(O22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U22,'travel frequence'!$A$1:$D$4,MATCH(T22,'travel frequence'!$A$1:$D$1,0),FALSE)*V22*IF(ISNA(VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(X22=\"N\",0,SUM(Z22,'Other cost'!$B$16,VLOOKUP(AA22,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(Y22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE22,'travel frequence'!$A$1:$D$4,MATCH(AD22,'travel frequence'!$A$1:$D$1,0),FALSE)*AF22*IF(ISNA(VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":853.88360092221751},{"$f":"IF(VLOOKUP(AC22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AH22=\"N\",0,SUM(AJ22,'Other cost'!$B$16,VLOOKUP(AK22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AI22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO22,'travel frequence'!$A$1:$D$4,MATCH(AN22,'travel frequence'!$A$1:$D$1,0),FALSE)*AP22*IF(ISNA(VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":921.57766975514073},{"$f":"IF(VLOOKUP(AM22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(AR22=\"N\",0,SUM(AT22,'Other cost'!$B$16,VLOOKUP(AU22,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(AS22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY22,'travel frequence'!$A$1:$D$4,MATCH(AX22,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ22*IF(ISNA(VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":977.43086186151288},{"$f":"IF(VLOOKUP(AW22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BB22=\"N\",0,SUM(BD22,'Other cost'!$B$16,VLOOKUP(BE22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BC22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BG22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI22,'travel frequence'!$A$1:$D$4,MATCH(BH22,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ22*IF(ISNA(VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2923.0497405551182},{"$f":"IF(VLOOKUP(BG22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BL22=\"N\",0,SUM(BN22,'Other cost'!$B$16,VLOOKUP(BO22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BM22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS22,'travel frequence'!$A$1:$D$4,MATCH(BR22,'travel frequence'!$A$1:$D$1,0),FALSE)*BT22*IF(ISNA(VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3276.7206035738341},{"$f":"IF(VLOOKUP(BQ22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(BV22=\"N\",0,SUM(BX22,'Other cost'!$B$16,VLOOKUP(BY22,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(BW22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CA22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC22,'travel frequence'!$A$1:$D$4,MATCH(CB22,'travel frequence'!$A$1:$D$1,0),FALSE)*CD22*IF(ISNA(VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":375.40605696144206},{"$f":"IF(VLOOKUP(CA22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CF22=\"N\",0,SUM(CH22,'Other cost'!$B$16,VLOOKUP(CI22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CG22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM22,'travel frequence'!$A$1:$D$4,MATCH(CL22,'travel frequence'!$A$1:$D$1,0),FALSE)*CN22*IF(ISNA(VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29361.519343740998},{"$f":"IF(VLOOKUP(CK22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CP22=\"N\",0,SUM(CR22,'Other cost'!$B$16,VLOOKUP(CS22,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(CQ22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU22,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR21,IF(ISNA(VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU22,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW22,'travel frequence'!$A$1:$D$4,MATCH(CV22,'travel frequence'!$A$1:$D$1,0),FALSE)*CX22*IF(ISNA(VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX22,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3310087662144889},{"$f":"IF(VLOOKUP(CU22,'Industry Type P'!$A$1:$S$102,MATCH($C22,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ22=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H22,IF(CZ22=\"N\",0,SUM(DB22,'Other cost'!$B$16,VLOOKUP(DC22,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA22>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE),HLOOKUP(DA22,'Salary in Industry'!$N$1:$AQ$1001,$B22+1,FALSE)),IF(ISNA(VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU22,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A22=0,0,IF(A22=1,M22,IF(A22=2,M22+W22,IF(A22=3,M22+W22+AG22,IF(A22=4,M22+W22+AG22+AQ22,IF(A22=5,M22+W22+AG22+AQ22+BA22,IF(A22=6,M22+W22+AG22+AQ22+BA22+BK22,IF(A22=7,M22+W22+AG22+AQ22+BA22+BK22+BU22,IF(A22=8,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22,IF(A22=9,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22,IF(A22=10,M22+W22+AG22+AQ22+BA22+BK22+BU22+CE22+CO22+CY22))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":5741.6715574363243}]
[7,21,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},44,486,4418,32571260,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K23,'travel frequence'!$A$1:$D$4,MATCH(J23,'travel frequence'!$A$1:$D$1,0),FALSE)*L23*IF(ISNA(VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":843.02241034630811},{"$f":"IF(VLOOKUP(I23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(N23=\"N\",0,SUM(P23,'Other cost'!$B$16,VLOOKUP(Q23,'Other cost'!$A$9:$B$13,2,FALSE),IF(O23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(O23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U23,'travel frequence'!$A$1:$D$4,MATCH(T23,'travel frequence'!$A$1:$D$1,0),FALSE)*V23*IF(ISNA(VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":82.899130728232549},{"$f":"IF(VLOOKUP(S23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(X23=\"N\",0,SUM(Z23,'Other cost'!$B$16,VLOOKUP(AA23,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(Y23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE23,'travel frequence'!$A$1:$D$4,MATCH(AD23,'travel frequence'!$A$1:$D$1,0),FALSE)*AF23*IF(ISNA(VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":692.82990740701598},{"$f":"IF(VLOOKUP(AC23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AH23=\"N\",0,SUM(AJ23,'Other cost'!$B$16,VLOOKUP(AK23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AI23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(AM23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO23,'travel frequence'!$A$1:$D$4,MATCH(AN23,'travel frequence'!$A$1:$D$1,0),FALSE)*AP23*IF(ISNA(VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":44604.687225838068},{"$f":"IF(VLOOKUP(AM23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(AR23=\"N\",0,SUM(AT23,'Other cost'!$B$16,VLOOKUP(AU23,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(AS23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY23,'travel frequence'!$A$1:$D$4,MATCH(AX23,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ23*IF(ISNA(VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2582180775973093},{"$f":"IF(VLOOKUP(AW23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BB23=\"N\",0,SUM(BD23,'Other cost'!$B$16,VLOOKUP(BE23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BC23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BG23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI23,'travel frequence'!$A$1:$D$4,MATCH(BH23,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ23*IF(ISNA(VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7047412570831941},{"$f":"IF(VLOOKUP(BG23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BL23=\"N\",0,SUM(BN23,'Other cost'!$B$16,VLOOKUP(BO23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BM23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS23,'travel frequence'!$A$1:$D$4,MATCH(BR23,'travel frequence'!$A$1:$D$1,0),FALSE)*BT23*IF(ISNA(VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.624900534972291},{"$f":"IF(VLOOKUP(BQ23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(BV23=\"N\",0,SUM(BX23,'Other cost'!$B$16,VLOOKUP(BY23,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(BW23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC23,'travel frequence'!$A$1:$D$4,MATCH(CB23,'travel frequence'!$A$1:$D$1,0),FALSE)*CD23*IF(ISNA(VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.168610447009689},{"$f":"IF(VLOOKUP(CA23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CF23=\"N\",0,SUM(CH23,'Other cost'!$B$16,VLOOKUP(CI23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CG23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CK23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM23,'travel frequence'!$A$1:$D$4,MATCH(CL23,'travel frequence'!$A$1:$D$1,0),FALSE)*CN23*IF(ISNA(VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.9934959812058},{"$f":"IF(VLOOKUP(CK23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CP23=\"N\",0,SUM(CR23,'Other cost'!$B$16,VLOOKUP(CS23,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(CQ23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU23,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR22,IF(ISNA(VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU23,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW23,'travel frequence'!$A$1:$D$4,MATCH(CV23,'travel frequence'!$A$1:$D$1,0),FALSE)*CX23*IF(ISNA(VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX23,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU23,'Industry Type P'!$A$1:$S$102,MATCH($C23,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ23=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H23,IF(CZ23=\"N\",0,SUM(DB23,'Other cost'!$B$16,VLOOKUP(DC23,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA23>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE),HLOOKUP(DA23,'Salary in Industry'!$N$1:$AQ$1001,$B23+1,FALSE)),IF(ISNA(VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU23,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A23=0,0,IF(A23=1,M23,IF(A23=2,M23+W23,IF(A23=3,M23+W23+AG23,IF(A23=4,M23+W23+AG23+AQ23,IF(A23=5,M23+W23+AG23+AQ23+BA23,IF(A23=6,M23+W23+AG23+AQ23+BA23+BK23,IF(A23=7,M23+W23+AG23+AQ23+BA23+BK23+BU23,IF(A23=8,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23,IF(A23=9,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23,IF(A23=10,M23+W23+AG23+AQ23+BA23+BK23+BU23+CE23+CO23+CY23))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":49351.282493256855}]
[3,22,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},19,103,14139,24736995,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K24,'travel frequence'!$A$1:$D$4,MATCH(J24,'travel frequence'!$A$1:$D$1,0),FALSE)*L24*IF(ISNA(VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.003800187306755},{"$f":"IF(VLOOKUP(I24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(N24=\"N\",0,SUM(P24,'Other cost'!$B$16,VLOOKUP(Q24,'Other cost'!$A$9:$B$13,2,FALSE),IF(O24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(O24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(S24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U24,'travel frequence'!$A$1:$D$4,MATCH(T24,'travel frequence'!$A$1:$D$1,0),FALSE)*V24*IF(ISNA(VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.268716820402},{"$f":"IF(VLOOKUP(S24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(X24=\"N\",0,SUM(Z24,'Other cost'!$B$16,VLOOKUP(AA24,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(Y24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE24,'travel frequence'!$A$1:$D$4,MATCH(AD24,'travel frequence'!$A$1:$D$1,0),FALSE)*AF24*IF(ISNA(VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1675.673658208314},{"$f":"IF(VLOOKUP(AC24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AH24=\"N\",0,SUM(AJ24,'Other cost'!$B$16,VLOOKUP(AK24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AI24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO24,'travel frequence'!$A$1:$D$4,MATCH(AN24,'travel frequence'!$A$1:$D$1,0),FALSE)*AP24*IF(ISNA(VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":173.64866480541244},{"$f":"IF(VLOOKUP(AM24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(AR24=\"N\",0,SUM(AT24,'Other cost'!$B$16,VLOOKUP(AU24,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(AS24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY24,'travel frequence'!$A$1:$D$4,MATCH(AX24,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ24*IF(ISNA(VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BB24=\"N\",0,SUM(BD24,'Other cost'!$B$16,VLOOKUP(BE24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BC24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(BG24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI24,'travel frequence'!$A$1:$D$4,MATCH(BH24,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ24*IF(ISNA(VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4280.4152669121268},{"$f":"IF(VLOOKUP(BG24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BL24=\"N\",0,SUM(BN24,'Other cost'!$B$16,VLOOKUP(BO24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BM24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS24,'travel frequence'!$A$1:$D$4,MATCH(BR24,'travel frequence'!$A$1:$D$1,0),FALSE)*BT24*IF(ISNA(VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.987911937839133},{"$f":"IF(VLOOKUP(BQ24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(BV24=\"N\",0,SUM(BX24,'Other cost'!$B$16,VLOOKUP(BY24,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(BW24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC24,'travel frequence'!$A$1:$D$4,MATCH(CB24,'travel frequence'!$A$1:$D$1,0),FALSE)*CD24*IF(ISNA(VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":71.425589681129395},{"$f":"IF(VLOOKUP(CA24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CF24=\"N\",0,SUM(CH24,'Other cost'!$B$16,VLOOKUP(CI24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CG24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(CK24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM24,'travel frequence'!$A$1:$D$4,MATCH(CL24,'travel frequence'!$A$1:$D$1,0),FALSE)*CN24*IF(ISNA(VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.0212540118285416},{"$f":"IF(VLOOKUP(CK24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CP24=\"N\",0,SUM(CR24,'Other cost'!$B$16,VLOOKUP(CS24,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(CQ24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CU24,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR23,IF(ISNA(VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU24,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW24,'travel frequence'!$A$1:$D$4,MATCH(CV24,'travel frequence'!$A$1:$D$1,0),FALSE)*CX24*IF(ISNA(VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX24,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":570.88335739258753},{"$f":"IF(VLOOKUP(CU24,'Industry Type P'!$A$1:$S$102,MATCH($C24,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ24=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H24,IF(CZ24=\"N\",0,SUM(DB24,'Other cost'!$B$16,VLOOKUP(DC24,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA24>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE),HLOOKUP(DA24,'Salary in Industry'!$N$1:$AQ$1001,$B24+1,FALSE)),IF(ISNA(VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU24,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A24=0,0,IF(A24=1,M24,IF(A24=2,M24+W24,IF(A24=3,M24+W24+AG24,IF(A24=4,M24+W24+AG24+AQ24,IF(A24=5,M24+W24+AG24+AQ24+BA24,IF(A24=6,M24+W24+AG24+AQ24+BA24+BK24,IF(A24=7,M24+W24+AG24+AQ24+BA24+BK24+BU24,IF(A24=8,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24,IF(A24=9,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24,IF(A24=10,M24+W24+AG24+AQ24+BA24+BK24+BU24+CE24+CO24+CY24))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3167.8893311204979}]
[4,23,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},15,29,17477,31903111,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K25,'travel frequence'!$A$1:$D$4,MATCH(J25,'travel frequence'!$A$1:$D$1,0),FALSE)*L25*IF(ISNA(VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(N25=\"N\",0,SUM(P25,'Other cost'!$B$16,VLOOKUP(Q25,'Other cost'!$A$9:$B$13,2,FALSE),IF(O25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(O25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U25,'travel frequence'!$A$1:$D$4,MATCH(T25,'travel frequence'!$A$1:$D$1,0),FALSE)*V25*IF(ISNA(VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.422154489157286},{"$f":"IF(VLOOKUP(S25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(X25=\"N\",0,SUM(Z25,'Other cost'!$B$16,VLOOKUP(AA25,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(Y25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE25,'travel frequence'!$A$1:$D$4,MATCH(AD25,'travel frequence'!$A$1:$D$1,0),FALSE)*AF25*IF(ISNA(VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":97.038454971825274},{"$f":"IF(VLOOKUP(AC25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AH25=\"N\",0,SUM(AJ25,'Other cost'!$B$16,VLOOKUP(AK25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AI25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO25,'travel frequence'!$A$1:$D$4,MATCH(AN25,'travel frequence'!$A$1:$D$1,0),FALSE)*AP25*IF(ISNA(VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":62.421268683636107},{"$f":"IF(VLOOKUP(AM25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(AR25=\"N\",0,SUM(AT25,'Other cost'!$B$16,VLOOKUP(AU25,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(AS25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY25,'travel frequence'!$A$1:$D$4,MATCH(AX25,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ25*IF(ISNA(VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3006.9085143720649},{"$f":"IF(VLOOKUP(AW25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BB25=\"N\",0,SUM(BD25,'Other cost'!$B$16,VLOOKUP(BE25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BC25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI25,'travel frequence'!$A$1:$D$4,MATCH(BH25,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ25*IF(ISNA(VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.1543327909225702},{"$f":"IF(VLOOKUP(BG25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BL25=\"N\",0,SUM(BN25,'Other cost'!$B$16,VLOOKUP(BO25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BM25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS25,'travel frequence'!$A$1:$D$4,MATCH(BR25,'travel frequence'!$A$1:$D$1,0),FALSE)*BT25*IF(ISNA(VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.535980486286963},{"$f":"IF(VLOOKUP(BQ25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(BV25=\"N\",0,SUM(BX25,'Other cost'!$B$16,VLOOKUP(BY25,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(BW25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC25,'travel frequence'!$A$1:$D$4,MATCH(CB25,'travel frequence'!$A$1:$D$1,0),FALSE)*CD25*IF(ISNA(VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.7331009213844},{"$f":"IF(VLOOKUP(CA25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CF25=\"N\",0,SUM(CH25,'Other cost'!$B$16,VLOOKUP(CI25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CG25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM25,'travel frequence'!$A$1:$D$4,MATCH(CL25,'travel frequence'!$A$1:$D$1,0),FALSE)*CN25*IF(ISNA(VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1196.8051511600204},{"$f":"IF(VLOOKUP(CK25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CP25=\"N\",0,SUM(CR25,'Other cost'!$B$16,VLOOKUP(CS25,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(CQ25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU25,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR24,IF(ISNA(VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU25,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW25,'travel frequence'!$A$1:$D$4,MATCH(CV25,'travel frequence'!$A$1:$D$1,0),FALSE)*CX25*IF(ISNA(VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX25,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1352.2341948818025},{"$f":"IF(VLOOKUP(CU25,'Industry Type P'!$A$1:$S$102,MATCH($C25,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ25=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H25,IF(CZ25=\"N\",0,SUM(DB25,'Other cost'!$B$16,VLOOKUP(DC25,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA25>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE),HLOOKUP(DA25,'Salary in Industry'!$N$1:$AQ$1001,$B25+1,FALSE)),IF(ISNA(VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU25,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A25=0,0,IF(A25=1,M25,IF(A25=2,M25+W25,IF(A25=3,M25+W25+AG25,IF(A25=4,M25+W25+AG25+AQ25,IF(A25=5,M25+W25+AG25+AQ25+BA25,IF(A25=6,M25+W25+AG25+AQ25+BA25+BK25,IF(A25=7,M25+W25+AG25+AQ25+BA25+BK25+BU25,IF(A25=8,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25,IF(A25=9,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25,IF(A25=10,M25+W25+AG25+AQ25+BA25+BK25+BU25+CE25+CO25+CY25))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":185.53335565588435}]
[8,24,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},30,201,2408,8158043,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K26,'travel frequence'!$A$1:$D$4,MATCH(J26,'travel frequence'!$A$1:$D$1,0),FALSE)*L26*IF(ISNA(VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(N26=\"N\",0,SUM(P26,'Other cost'!$B$16,VLOOKUP(Q26,'Other cost'!$A$9:$B$13,2,FALSE),IF(O26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(O26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Benin"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(S26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U26,'travel frequence'!$A$1:$D$4,MATCH(T26,'travel frequence'!$A$1:$D$1,0),FALSE)*V26*IF(ISNA(VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2562.3957757348621},{"$f":"IF(VLOOKUP(S26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(X26=\"N\",0,SUM(Z26,'Other cost'!$B$16,VLOOKUP(AA26,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(Y26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE26,'travel frequence'!$A$1:$D$4,MATCH(AD26,'travel frequence'!$A$1:$D$1,0),FALSE)*AF26*IF(ISNA(VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7565657355752311},{"$f":"IF(VLOOKUP(AC26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AH26=\"N\",0,SUM(AJ26,'Other cost'!$B$16,VLOOKUP(AK26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AI26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO26,'travel frequence'!$A$1:$D$4,MATCH(AN26,'travel frequence'!$A$1:$D$1,0),FALSE)*AP26*IF(ISNA(VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.935235970485071},{"$f":"IF(VLOOKUP(AM26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(AR26=\"N\",0,SUM(AT26,'Other cost'!$B$16,VLOOKUP(AU26,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(AS26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AW26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY26,'travel frequence'!$A$1:$D$4,MATCH(AX26,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ26*IF(ISNA(VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7783604209507935},{"$f":"IF(VLOOKUP(AW26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BB26=\"N\",0,SUM(BD26,'Other cost'!$B$16,VLOOKUP(BE26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BC26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI26,'travel frequence'!$A$1:$D$4,MATCH(BH26,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ26*IF(ISNA(VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":543.16203729849701},{"$f":"IF(VLOOKUP(BG26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BL26=\"N\",0,SUM(BN26,'Other cost'!$B$16,VLOOKUP(BO26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BM26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS26,'travel frequence'!$A$1:$D$4,MATCH(BR26,'travel frequence'!$A$1:$D$1,0),FALSE)*BT26*IF(ISNA(VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(BV26=\"N\",0,SUM(BX26,'Other cost'!$B$16,VLOOKUP(BY26,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(BW26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Brazil"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CA26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC26,'travel frequence'!$A$1:$D$4,MATCH(CB26,'travel frequence'!$A$1:$D$1,0),FALSE)*CD26*IF(ISNA(VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1032.456236921186},{"$f":"IF(VLOOKUP(CA26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CF26=\"N\",0,SUM(CH26,'Other cost'!$B$16,VLOOKUP(CI26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CG26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CK26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM26,'travel frequence'!$A$1:$D$4,MATCH(CL26,'travel frequence'!$A$1:$D$1,0),FALSE)*CN26*IF(ISNA(VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CP26=\"N\",0,SUM(CR26,'Other cost'!$B$16,VLOOKUP(CS26,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(CQ26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU26,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR25,IF(ISNA(VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU26,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW26,'travel frequence'!$A$1:$D$4,MATCH(CV26,'travel frequence'!$A$1:$D$1,0),FALSE)*CX26*IF(ISNA(VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX26,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU26,'Industry Type P'!$A$1:$S$102,MATCH($C26,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ26=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H26,IF(CZ26=\"N\",0,SUM(DB26,'Other cost'!$B$16,VLOOKUP(DC26,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA26>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE),HLOOKUP(DA26,'Salary in Industry'!$N$1:$AQ$1001,$B26+1,FALSE)),IF(ISNA(VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU26,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A26=0,0,IF(A26=1,M26,IF(A26=2,M26+W26,IF(A26=3,M26+W26+AG26,IF(A26=4,M26+W26+AG26+AQ26,IF(A26=5,M26+W26+AG26+AQ26+BA26,IF(A26=6,M26+W26+AG26+AQ26+BA26+BK26,IF(A26=7,M26+W26+AG26+AQ26+BA26+BK26+BU26,IF(A26=8,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26,IF(A26=9,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26,IF(A26=10,M26+W26+AG26+AQ26+BA26+BK26+BU26+CE26+CO26+CY26))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":4431.8008969877064}]
[1,25,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},50,361,5291,11574245,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(I27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K27,'travel frequence'!$A$1:$D$4,MATCH(J27,'travel frequence'!$A$1:$D$1,0),FALSE)*L27*IF(ISNA(VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1418.7721893080209},{"$f":"IF(VLOOKUP(I27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(N27=\"N\",0,SUM(P27,'Other cost'!$B$16,VLOOKUP(Q27,'Other cost'!$A$9:$B$13,2,FALSE),IF(O27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(O27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(S27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U27,'travel frequence'!$A$1:$D$4,MATCH(T27,'travel frequence'!$A$1:$D$1,0),FALSE)*V27*IF(ISNA(VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.467724182018031},{"$f":"IF(VLOOKUP(S27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(X27=\"N\",0,SUM(Z27,'Other cost'!$B$16,VLOOKUP(AA27,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(Y27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(AC27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE27,'travel frequence'!$A$1:$D$4,MATCH(AD27,'travel frequence'!$A$1:$D$1,0),FALSE)*AF27*IF(ISNA(VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":367.68900058106652},{"$f":"IF(VLOOKUP(AC27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AH27=\"N\",0,SUM(AJ27,'Other cost'!$B$16,VLOOKUP(AK27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AI27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO27,'travel frequence'!$A$1:$D$4,MATCH(AN27,'travel frequence'!$A$1:$D$1,0),FALSE)*AP27*IF(ISNA(VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4506842207204658},{"$f":"IF(VLOOKUP(AM27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(AR27=\"N\",0,SUM(AT27,'Other cost'!$B$16,VLOOKUP(AU27,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(AS27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AW27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY27,'travel frequence'!$A$1:$D$4,MATCH(AX27,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ27*IF(ISNA(VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.4190065827701748},{"$f":"IF(VLOOKUP(AW27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BB27=\"N\",0,SUM(BD27,'Other cost'!$B$16,VLOOKUP(BE27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BC27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BG27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI27,'travel frequence'!$A$1:$D$4,MATCH(BH27,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ27*IF(ISNA(VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2192.0702868970889},{"$f":"IF(VLOOKUP(BG27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BL27=\"N\",0,SUM(BN27,'Other cost'!$B$16,VLOOKUP(BO27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BM27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS27,'travel frequence'!$A$1:$D$4,MATCH(BR27,'travel frequence'!$A$1:$D$1,0),FALSE)*BT27*IF(ISNA(VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751140367867443},{"$f":"IF(VLOOKUP(BQ27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(BV27=\"N\",0,SUM(BX27,'Other cost'!$B$16,VLOOKUP(BY27,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(BW27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC27,'travel frequence'!$A$1:$D$4,MATCH(CB27,'travel frequence'!$A$1:$D$1,0),FALSE)*CD27*IF(ISNA(VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6893859770481727},{"$f":"IF(VLOOKUP(CA27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CF27=\"N\",0,SUM(CH27,'Other cost'!$B$16,VLOOKUP(CI27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CG27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM27,'travel frequence'!$A$1:$D$4,MATCH(CL27,'travel frequence'!$A$1:$D$1,0),FALSE)*CN27*IF(ISNA(VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.942752482386013},{"$f":"IF(VLOOKUP(CK27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CP27=\"N\",0,SUM(CR27,'Other cost'!$B$16,VLOOKUP(CS27,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(CQ27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CU27,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR26,IF(ISNA(VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU27,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW27,'travel frequence'!$A$1:$D$4,MATCH(CV27,'travel frequence'!$A$1:$D$1,0),FALSE)*CX27*IF(ISNA(VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX27,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":18427.827117546287},{"$f":"IF(VLOOKUP(CU27,'Industry Type P'!$A$1:$S$102,MATCH($C27,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ27=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H27,IF(CZ27=\"N\",0,SUM(DB27,'Other cost'!$B$16,VLOOKUP(DC27,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA27>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE),HLOOKUP(DA27,'Salary in Industry'!$N$1:$AQ$1001,$B27+1,FALSE)),IF(ISNA(VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU27,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A27=0,0,IF(A27=1,M27,IF(A27=2,M27+W27,IF(A27=3,M27+W27+AG27,IF(A27=4,M27+W27+AG27+AQ27,IF(A27=5,M27+W27+AG27+AQ27+BA27,IF(A27=6,M27+W27+AG27+AQ27+BA27+BK27,IF(A27=7,M27+W27+AG27+AQ27+BA27+BK27+BU27,IF(A27=8,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27,IF(A27=9,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27,IF(A27=10,M27+W27+AG27+AQ27+BA27+BK27+BU27+CE27+CO27+CY27))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":1513.8412812324989}]
[9,26,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},49,264,8936,1801081,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(I28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K28,'travel frequence'!$A$1:$D$4,MATCH(J28,'travel frequence'!$A$1:$D$1,0),FALSE)*L28*IF(ISNA(VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":347.18786602096117},{"$f":"IF(VLOOKUP(I28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(N28=\"N\",0,SUM(P28,'Other cost'!$B$16,VLOOKUP(Q28,'Other cost'!$A$9:$B$13,2,FALSE),IF(O28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(O28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U28,'travel frequence'!$A$1:$D$4,MATCH(T28,'travel frequence'!$A$1:$D$1,0),FALSE)*V28*IF(ISNA(VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(X28=\"N\",0,SUM(Z28,'Other cost'!$B$16,VLOOKUP(AA28,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(Y28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE28,'travel frequence'!$A$1:$D$4,MATCH(AD28,'travel frequence'!$A$1:$D$1,0),FALSE)*AF28*IF(ISNA(VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":439.84644584863418},{"$f":"IF(VLOOKUP(AC28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AH28=\"N\",0,SUM(AJ28,'Other cost'!$B$16,VLOOKUP(AK28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AI28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO28,'travel frequence'!$A$1:$D$4,MATCH(AN28,'travel frequence'!$A$1:$D$1,0),FALSE)*AP28*IF(ISNA(VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7538022477652},{"$f":"IF(VLOOKUP(AM28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(AR28=\"N\",0,SUM(AT28,'Other cost'!$B$16,VLOOKUP(AU28,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(AS28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY28,'travel frequence'!$A$1:$D$4,MATCH(AX28,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ28*IF(ISNA(VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":36.138001199045192},{"$f":"IF(VLOOKUP(AW28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BB28=\"N\",0,SUM(BD28,'Other cost'!$B$16,VLOOKUP(BE28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BC28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI28,'travel frequence'!$A$1:$D$4,MATCH(BH28,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ28*IF(ISNA(VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5705456725536697},{"$f":"IF(VLOOKUP(BG28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BL28=\"N\",0,SUM(BN28,'Other cost'!$B$16,VLOOKUP(BO28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BM28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS28,'travel frequence'!$A$1:$D$4,MATCH(BR28,'travel frequence'!$A$1:$D$1,0),FALSE)*BT28*IF(ISNA(VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":96.849843213441105},{"$f":"IF(VLOOKUP(BQ28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(BV28=\"N\",0,SUM(BX28,'Other cost'!$B$16,VLOOKUP(BY28,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(BW28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC28,'travel frequence'!$A$1:$D$4,MATCH(CB28,'travel frequence'!$A$1:$D$1,0),FALSE)*CD28*IF(ISNA(VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751802009633277},{"$f":"IF(VLOOKUP(CA28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CF28=\"N\",0,SUM(CH28,'Other cost'!$B$16,VLOOKUP(CI28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CG28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM28,'travel frequence'!$A$1:$D$4,MATCH(CL28,'travel frequence'!$A$1:$D$1,0),FALSE)*CN28*IF(ISNA(VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CP28=\"N\",0,SUM(CR28,'Other cost'!$B$16,VLOOKUP(CS28,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(CQ28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU28,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR27,IF(ISNA(VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU28,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW28,'travel frequence'!$A$1:$D$4,MATCH(CV28,'travel frequence'!$A$1:$D$1,0),FALSE)*CX28*IF(ISNA(VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX28,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2508.7538022477652},{"$f":"IF(VLOOKUP(CU28,'Industry Type P'!$A$1:$S$102,MATCH($C28,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ28=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H28,IF(CZ28=\"N\",0,SUM(DB28,'Other cost'!$B$16,VLOOKUP(DC28,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA28>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE),HLOOKUP(DA28,'Salary in Industry'!$N$1:$AQ$1001,$B28+1,FALSE)),IF(ISNA(VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU28,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A28=0,0,IF(A28=1,M28,IF(A28=2,M28+W28,IF(A28=3,M28+W28+AG28,IF(A28=4,M28+W28+AG28+AQ28,IF(A28=5,M28+W28+AG28+AQ28+BA28,IF(A28=6,M28+W28+AG28+AQ28+BA28+BK28,IF(A28=7,M28+W28+AG28+AQ28+BA28+BK28+BU28,IF(A28=8,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28,IF(A28=9,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28,IF(A28=10,M28+W28+AG28+AQ28+BA28+BK28+BU28+CE28+CO28+CY28))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3677.014473813153}]
[6,27,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},31,499,16788,32110929,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(I29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K29,'travel frequence'!$A$1:$D$4,MATCH(J29,'travel frequence'!$A$1:$D$1,0),FALSE)*L29*IF(ISNA(VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.168573536663633},{"$f":"IF(VLOOKUP(I29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(N29=\"N\",0,SUM(P29,'Other cost'!$B$16,VLOOKUP(Q29,'Other cost'!$A$9:$B$13,2,FALSE),IF(O29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(O29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U29,'travel frequence'!$A$1:$D$4,MATCH(T29,'travel frequence'!$A$1:$D$1,0),FALSE)*V29*IF(ISNA(VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(X29=\"N\",0,SUM(Z29,'Other cost'!$B$16,VLOOKUP(AA29,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(Y29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(AC29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE29,'travel frequence'!$A$1:$D$4,MATCH(AD29,'travel frequence'!$A$1:$D$1,0),FALSE)*AF29*IF(ISNA(VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1351.7881526279996},{"$f":"IF(VLOOKUP(AC29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AH29=\"N\",0,SUM(AJ29,'Other cost'!$B$16,VLOOKUP(AK29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AI29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AM29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO29,'travel frequence'!$A$1:$D$4,MATCH(AN29,'travel frequence'!$A$1:$D$1,0),FALSE)*AP29*IF(ISNA(VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(AR29=\"N\",0,SUM(AT29,'Other cost'!$B$16,VLOOKUP(AU29,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(AS29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY29,'travel frequence'!$A$1:$D$4,MATCH(AX29,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ29*IF(ISNA(VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7276.6184968140624},{"$f":"IF(VLOOKUP(AW29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BB29=\"N\",0,SUM(BD29,'Other cost'!$B$16,VLOOKUP(BE29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BC29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BG29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI29,'travel frequence'!$A$1:$D$4,MATCH(BH29,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ29*IF(ISNA(VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1368.5458569994212},{"$f":"IF(VLOOKUP(BG29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BL29=\"N\",0,SUM(BN29,'Other cost'!$B$16,VLOOKUP(BO29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BM29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS29,'travel frequence'!$A$1:$D$4,MATCH(BR29,'travel frequence'!$A$1:$D$1,0),FALSE)*BT29*IF(ISNA(VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(BV29=\"N\",0,SUM(BX29,'Other cost'!$B$16,VLOOKUP(BY29,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(BW29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC29,'travel frequence'!$A$1:$D$4,MATCH(CB29,'travel frequence'!$A$1:$D$1,0),FALSE)*CD29*IF(ISNA(VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.89607169208295423},{"$f":"IF(VLOOKUP(CA29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CF29=\"N\",0,SUM(CH29,'Other cost'!$B$16,VLOOKUP(CI29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CG29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM29,'travel frequence'!$A$1:$D$4,MATCH(CL29,'travel frequence'!$A$1:$D$1,0),FALSE)*CN29*IF(ISNA(VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.3098357619008212},{"$f":"IF(VLOOKUP(CK29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CP29=\"N\",0,SUM(CR29,'Other cost'!$B$16,VLOOKUP(CS29,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(CQ29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CU29,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR28,IF(ISNA(VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU29,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW29,'travel frequence'!$A$1:$D$4,MATCH(CV29,'travel frequence'!$A$1:$D$1,0),FALSE)*CX29*IF(ISNA(VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX29,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":418.94260928553706},{"$f":"IF(VLOOKUP(CU29,'Industry Type P'!$A$1:$S$102,MATCH($C29,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ29=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H29,IF(CZ29=\"N\",0,SUM(DB29,'Other cost'!$B$16,VLOOKUP(DC29,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA29>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE),HLOOKUP(DA29,'Salary in Industry'!$N$1:$AQ$1001,$B29+1,FALSE)),IF(ISNA(VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU29,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A29=0,0,IF(A29=1,M29,IF(A29=2,M29+W29,IF(A29=3,M29+W29+AG29,IF(A29=4,M29+W29+AG29+AQ29,IF(A29=5,M29+W29+AG29+AQ29+BA29,IF(A29=6,M29+W29+AG29+AQ29+BA29+BK29,IF(A29=7,M29+W29+AG29+AQ29+BA29+BK29+BU29,IF(A29=8,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29,IF(A29=9,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29,IF(A29=10,M29+W29+AG29+AQ29+BA29+BK29+BU29+CE29+CO29+CY29))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":10674.477261008111}]
[10,28,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},22,228,6251,23162153,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K30,'travel frequence'!$A$1:$D$4,MATCH(J30,'travel frequence'!$A$1:$D$1,0),FALSE)*L30*IF(ISNA(VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.838225011525207},{"$f":"IF(VLOOKUP(I30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(N30=\"N\",0,SUM(P30,'Other cost'!$B$16,VLOOKUP(Q30,'Other cost'!$A$9:$B$13,2,FALSE),IF(O30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(O30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U30,'travel frequence'!$A$1:$D$4,MATCH(T30,'travel frequence'!$A$1:$D$1,0),FALSE)*V30*IF(ISNA(VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(X30=\"N\",0,SUM(Z30,'Other cost'!$B$16,VLOOKUP(AA30,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(Y30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AC30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE30,'travel frequence'!$A$1:$D$4,MATCH(AD30,'travel frequence'!$A$1:$D$1,0),FALSE)*AF30*IF(ISNA(VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3040259322197283},{"$f":"IF(VLOOKUP(AC30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AH30=\"N\",0,SUM(AJ30,'Other cost'!$B$16,VLOOKUP(AK30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AI30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO30,'travel frequence'!$A$1:$D$4,MATCH(AN30,'travel frequence'!$A$1:$D$1,0),FALSE)*AP30*IF(ISNA(VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.58263166116291},{"$f":"IF(VLOOKUP(AM30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(AR30=\"N\",0,SUM(AT30,'Other cost'!$B$16,VLOOKUP(AU30,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(AS30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AW30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY30,'travel frequence'!$A$1:$D$4,MATCH(AX30,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ30*IF(ISNA(VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BB30=\"N\",0,SUM(BD30,'Other cost'!$B$16,VLOOKUP(BE30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BC30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BG30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI30,'travel frequence'!$A$1:$D$4,MATCH(BH30,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ30*IF(ISNA(VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5707406215155197},{"$f":"IF(VLOOKUP(BG30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BL30=\"N\",0,SUM(BN30,'Other cost'!$B$16,VLOOKUP(BO30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BM30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BQ30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS30,'travel frequence'!$A$1:$D$4,MATCH(BR30,'travel frequence'!$A$1:$D$1,0),FALSE)*BT30*IF(ISNA(VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":576.57863319492674},{"$f":"IF(VLOOKUP(BQ30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(BV30=\"N\",0,SUM(BX30,'Other cost'!$B$16,VLOOKUP(BY30,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(BW30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CA30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC30,'travel frequence'!$A$1:$D$4,MATCH(CB30,'travel frequence'!$A$1:$D$1,0),FALSE)*CD30*IF(ISNA(VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1581.1234827357982},{"$f":"IF(VLOOKUP(CA30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CF30=\"N\",0,SUM(CH30,'Other cost'!$B$16,VLOOKUP(CI30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CG30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(CK30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM30,'travel frequence'!$A$1:$D$4,MATCH(CL30,'travel frequence'!$A$1:$D$1,0),FALSE)*CN30*IF(ISNA(VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1117.1034822883528},{"$f":"IF(VLOOKUP(CK30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CP30=\"N\",0,SUM(CR30,'Other cost'!$B$16,VLOOKUP(CS30,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(CQ30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU30,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR29,IF(ISNA(VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU30,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW30,'travel frequence'!$A$1:$D$4,MATCH(CV30,'travel frequence'!$A$1:$D$1,0),FALSE)*CX30*IF(ISNA(VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX30,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":254.13004092012761},{"$f":"IF(VLOOKUP(CU30,'Industry Type P'!$A$1:$S$102,MATCH($C30,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ30=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H30,IF(CZ30=\"N\",0,SUM(DB30,'Other cost'!$B$16,VLOOKUP(DC30,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA30>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE),HLOOKUP(DA30,'Salary in Industry'!$N$1:$AQ$1001,$B30+1,FALSE)),IF(ISNA(VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU30,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A30=0,0,IF(A30=1,M30,IF(A30=2,M30+W30,IF(A30=3,M30+W30+AG30,IF(A30=4,M30+W30+AG30+AQ30,IF(A30=5,M30+W30+AG30+AQ30+BA30,IF(A30=6,M30+W30+AG30+AQ30+BA30+BK30,IF(A30=7,M30+W30+AG30+AQ30+BA30+BK30+BU30,IF(A30=8,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30,IF(A30=9,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30,IF(A30=10,M30+W30+AG30+AQ30+BA30+BK30+BU30+CE30+CO30+CY30))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3830.8054916070723}]
[3,29,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},14,300,760,13108370,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(I31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K31,'travel frequence'!$A$1:$D$4,MATCH(J31,'travel frequence'!$A$1:$D$1,0),FALSE)*L31*IF(ISNA(VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1753.7709853816255},{"$f":"IF(VLOOKUP(I31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(N31=\"N\",0,SUM(P31,'Other cost'!$B$16,VLOOKUP(Q31,'Other cost'!$A$9:$B$13,2,FALSE),IF(O31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(O31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U31,'travel frequence'!$A$1:$D$4,MATCH(T31,'travel frequence'!$A$1:$D$1,0),FALSE)*V31*IF(ISNA(VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.4912636648507},{"$f":"IF(VLOOKUP(S31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(X31=\"N\",0,SUM(Z31,'Other cost'!$B$16,VLOOKUP(AA31,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(Y31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AC31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE31,'travel frequence'!$A$1:$D$4,MATCH(AD31,'travel frequence'!$A$1:$D$1,0),FALSE)*AF31*IF(ISNA(VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.982084148881186},{"$f":"IF(VLOOKUP(AC31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AH31=\"N\",0,SUM(AJ31,'Other cost'!$B$16,VLOOKUP(AK31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AI31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AM31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO31,'travel frequence'!$A$1:$D$4,MATCH(AN31,'travel frequence'!$A$1:$D$1,0),FALSE)*AP31*IF(ISNA(VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.403799637169698},{"$f":"IF(VLOOKUP(AM31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(AR31=\"N\",0,SUM(AT31,'Other cost'!$B$16,VLOOKUP(AU31,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(AS31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY31,'travel frequence'!$A$1:$D$4,MATCH(AX31,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ31*IF(ISNA(VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45652.919672053104},{"$f":"IF(VLOOKUP(AW31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BB31=\"N\",0,SUM(BD31,'Other cost'!$B$16,VLOOKUP(BE31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BC31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI31,'travel frequence'!$A$1:$D$4,MATCH(BH31,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ31*IF(ISNA(VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BL31=\"N\",0,SUM(BN31,'Other cost'!$B$16,VLOOKUP(BO31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BM31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS31,'travel frequence'!$A$1:$D$4,MATCH(BR31,'travel frequence'!$A$1:$D$1,0),FALSE)*BT31*IF(ISNA(VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.3091029144977719},{"$f":"IF(VLOOKUP(BQ31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(BV31=\"N\",0,SUM(BX31,'Other cost'!$B$16,VLOOKUP(BY31,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(BW31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC31,'travel frequence'!$A$1:$D$4,MATCH(CB31,'travel frequence'!$A$1:$D$1,0),FALSE)*CD31*IF(ISNA(VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":92.700775911360296},{"$f":"IF(VLOOKUP(CA31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CF31=\"N\",0,SUM(CH31,'Other cost'!$B$16,VLOOKUP(CI31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CG31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM31,'travel frequence'!$A$1:$D$4,MATCH(CL31,'travel frequence'!$A$1:$D$1,0),FALSE)*CN31*IF(ISNA(VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7549.851590765782},{"$f":"IF(VLOOKUP(CK31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CP31=\"N\",0,SUM(CR31,'Other cost'!$B$16,VLOOKUP(CS31,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(CQ31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU31,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR30,IF(ISNA(VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU31,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW31,'travel frequence'!$A$1:$D$4,MATCH(CV31,'travel frequence'!$A$1:$D$1,0),FALSE)*CX31*IF(ISNA(VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX31,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6795561782238817},{"$f":"IF(VLOOKUP(CU31,'Industry Type P'!$A$1:$S$102,MATCH($C31,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ31=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H31,IF(CZ31=\"N\",0,SUM(DB31,'Other cost'!$B$16,VLOOKUP(DC31,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA31>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE),HLOOKUP(DA31,'Salary in Industry'!$N$1:$AQ$1001,$B31+1,FALSE)),IF(ISNA(VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU31,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A31=0,0,IF(A31=1,M31,IF(A31=2,M31+W31,IF(A31=3,M31+W31+AG31,IF(A31=4,M31+W31+AG31+AQ31,IF(A31=5,M31+W31+AG31+AQ31+BA31,IF(A31=6,M31+W31+AG31+AQ31+BA31+BK31,IF(A31=7,M31+W31+AG31+AQ31+BA31+BK31+BU31,IF(A31=8,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31,IF(A31=9,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31,IF(A31=10,M31+W31+AG31+AQ31+BA31+BK31+BU31+CE31+CO31+CY31))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3887.370862476153}]
[9,31,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},26,152,8440,34806695,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K33,'travel frequence'!$A$1:$D$4,MATCH(J33,'travel frequence'!$A$1:$D$1,0),FALSE)*L33*IF(ISNA(VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3512.3185260854098},{"$f":"IF(VLOOKUP(I33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(N33=\"N\",0,SUM(P33,'Other cost'!$B$16,VLOOKUP(Q33,'Other cost'!$A$9:$B$13,2,FALSE),IF(O33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(O33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(S33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U33,'travel frequence'!$A$1:$D$4,MATCH(T33,'travel frequence'!$A$1:$D$1,0),FALSE)*V33*IF(ISNA(VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2130887214625758},{"$f":"IF(VLOOKUP(S33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(X33=\"N\",0,SUM(Z33,'Other cost'!$B$16,VLOOKUP(AA33,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(Y33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE33,'travel frequence'!$A$1:$D$4,MATCH(AD33,'travel frequence'!$A$1:$D$1,0),FALSE)*AF33*IF(ISNA(VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.488867066784413},{"$f":"IF(VLOOKUP(AC33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AH33=\"N\",0,SUM(AJ33,'Other cost'!$B$16,VLOOKUP(AK33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AI33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AM33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO33,'travel frequence'!$A$1:$D$4,MATCH(AN33,'travel frequence'!$A$1:$D$1,0),FALSE)*AP33*IF(ISNA(VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.3379993554309375},{"$f":"IF(VLOOKUP(AM33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(AR33=\"N\",0,SUM(AT33,'Other cost'!$B$16,VLOOKUP(AU33,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(AS33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY33,'travel frequence'!$A$1:$D$4,MATCH(AX33,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ33*IF(ISNA(VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":145.69099577258211},{"$f":"IF(VLOOKUP(AW33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BB33=\"N\",0,SUM(BD33,'Other cost'!$B$16,VLOOKUP(BE33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BC33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(BG33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI33,'travel frequence'!$A$1:$D$4,MATCH(BH33,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ33*IF(ISNA(VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BL33=\"N\",0,SUM(BN33,'Other cost'!$B$16,VLOOKUP(BO33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BM33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS33,'travel frequence'!$A$1:$D$4,MATCH(BR33,'travel frequence'!$A$1:$D$1,0),FALSE)*BT33*IF(ISNA(VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4095.9982811491664},{"$f":"IF(VLOOKUP(BQ33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(BV33=\"N\",0,SUM(BX33,'Other cost'!$B$16,VLOOKUP(BY33,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(BW33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC33,'travel frequence'!$A$1:$D$4,MATCH(CB33,'travel frequence'!$A$1:$D$1,0),FALSE)*CD33*IF(ISNA(VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":101.39061782265547},{"$f":"IF(VLOOKUP(CA33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CF33=\"N\",0,SUM(CH33,'Other cost'!$B$16,VLOOKUP(CI33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CG33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CK33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM33,'travel frequence'!$A$1:$D$4,MATCH(CL33,'travel frequence'!$A$1:$D$1,0),FALSE)*CN33*IF(ISNA(VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.8647248116453978},{"$f":"IF(VLOOKUP(CK33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CP33=\"N\",0,SUM(CR33,'Other cost'!$B$16,VLOOKUP(CS33,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(CQ33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU33,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR32,IF(ISNA(VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU33,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW33,'travel frequence'!$A$1:$D$4,MATCH(CV33,'travel frequence'!$A$1:$D$1,0),FALSE)*CX33*IF(ISNA(VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX33,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1135.2721803656436},{"$f":"IF(VLOOKUP(CU33,'Industry Type P'!$A$1:$S$102,MATCH($C33,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ33=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H33,IF(CZ33=\"N\",0,SUM(DB33,'Other cost'!$B$16,VLOOKUP(DC33,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA33>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE),HLOOKUP(DA33,'Salary in Industry'!$N$1:$AQ$1001,$B33+1,FALSE)),IF(ISNA(VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU33,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A33=0,0,IF(A33=1,M33,IF(A33=2,M33+W33,IF(A33=3,M33+W33+AG33,IF(A33=4,M33+W33+AG33+AQ33,IF(A33=5,M33+W33+AG33+AQ33+BA33,IF(A33=6,M33+W33+AG33+AQ33+BA33+BK33,IF(A33=7,M33+W33+AG33+AQ33+BA33+BK33+BU33,IF(A33=8,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33,IF(A33=9,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33,IF(A33=10,M33+W33+AG33+AQ33+BA33+BK33+BU33+CE33+CO33+CY33))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":8409.4134870894068}]
[9,36,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},45,202,9568,15881122,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Gaza Strip "},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K38,'travel frequence'!$A$1:$D$4,MATCH(J38,'travel frequence'!$A$1:$D$1,0),FALSE)*L38*IF(ISNA(VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.556661406878},{"$f":"IF(VLOOKUP(I38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(N38=\"N\",0,SUM(P38,'Other cost'!$B$16,VLOOKUP(Q38,'Other cost'!$A$9:$B$13,2,FALSE),IF(O38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(O38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Cameroon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(S38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U38,'travel frequence'!$A$1:$D$4,MATCH(T38,'travel frequence'!$A$1:$D$1,0),FALSE)*V38*IF(ISNA(VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(X38=\"N\",0,SUM(Z38,'Other cost'!$B$16,VLOOKUP(AA38,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(Y38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE38,'travel frequence'!$A$1:$D$4,MATCH(AD38,'travel frequence'!$A$1:$D$1,0),FALSE)*AF38*IF(ISNA(VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4353.0163144115368},{"$f":"IF(VLOOKUP(AC38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AH38=\"N\",0,SUM(AJ38,'Other cost'!$B$16,VLOOKUP(AK38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AI38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AM38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO38,'travel frequence'!$A$1:$D$4,MATCH(AN38,'travel frequence'!$A$1:$D$1,0),FALSE)*AP38*IF(ISNA(VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2492.3382358626545},{"$f":"IF(VLOOKUP(AM38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(AR38=\"N\",0,SUM(AT38,'Other cost'!$B$16,VLOOKUP(AU38,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(AS38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(AW38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY38,'travel frequence'!$A$1:$D$4,MATCH(AX38,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ38*IF(ISNA(VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54508.460860825784},{"$f":"IF(VLOOKUP(AW38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BB38=\"N\",0,SUM(BD38,'Other cost'!$B$16,VLOOKUP(BE38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BC38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI38,'travel frequence'!$A$1:$D$4,MATCH(BH38,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ38*IF(ISNA(VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BL38=\"N\",0,SUM(BN38,'Other cost'!$B$16,VLOOKUP(BO38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BM38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS38,'travel frequence'!$A$1:$D$4,MATCH(BR38,'travel frequence'!$A$1:$D$1,0),FALSE)*BT38*IF(ISNA(VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":231.51052946457551},{"$f":"IF(VLOOKUP(BQ38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(BV38=\"N\",0,SUM(BX38,'Other cost'!$B$16,VLOOKUP(BY38,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(BW38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CA38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC38,'travel frequence'!$A$1:$D$4,MATCH(CB38,'travel frequence'!$A$1:$D$1,0),FALSE)*CD38*IF(ISNA(VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3225.378893469318},{"$f":"IF(VLOOKUP(CA38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CF38=\"N\",0,SUM(CH38,'Other cost'!$B$16,VLOOKUP(CI38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CG38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM38,'travel frequence'!$A$1:$D$4,MATCH(CL38,'travel frequence'!$A$1:$D$1,0),FALSE)*CN38*IF(ISNA(VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CP38=\"N\",0,SUM(CR38,'Other cost'!$B$16,VLOOKUP(CS38,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(CQ38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU38,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR37,IF(ISNA(VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU38,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW38,'travel frequence'!$A$1:$D$4,MATCH(CV38,'travel frequence'!$A$1:$D$1,0),FALSE)*CX38*IF(ISNA(VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX38,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.2100553651946253},{"$f":"IF(VLOOKUP(CU38,'Industry Type P'!$A$1:$S$102,MATCH($C38,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ38=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H38,IF(CZ38=\"N\",0,SUM(DB38,'Other cost'!$B$16,VLOOKUP(DC38,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA38>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE),HLOOKUP(DA38,'Salary in Industry'!$N$1:$AQ$1001,$B38+1,FALSE)),IF(ISNA(VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU38,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A38=0,0,IF(A38=1,M38,IF(A38=2,M38+W38,IF(A38=3,M38+W38+AG38,IF(A38=4,M38+W38+AG38+AQ38,IF(A38=5,M38+W38+AG38+AQ38+BA38,IF(A38=6,M38+W38+AG38+AQ38+BA38+BK38,IF(A38=7,M38+W38+AG38+AQ38+BA38+BK38+BU38,IF(A38=8,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38,IF(A38=9,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38,IF(A38=10,M38+W38+AG38+AQ38+BA38+BK38+BU38+CE38+CO38+CY38))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":71526.093528959667}]
[5,41,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},28,322,9519,13651724,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K43,'travel frequence'!$A$1:$D$4,MATCH(J43,'travel frequence'!$A$1:$D$1,0),FALSE)*L43*IF(ISNA(VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.010249599189535},{"$f":"IF(VLOOKUP(I43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(N43=\"N\",0,SUM(P43,'Other cost'!$B$16,VLOOKUP(Q43,'Other cost'!$A$9:$B$13,2,FALSE),IF(O43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(O43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U43,'travel frequence'!$A$1:$D$4,MATCH(T43,'travel frequence'!$A$1:$D$1,0),FALSE)*V43*IF(ISNA(VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":222.20869750530784},{"$f":"IF(VLOOKUP(S43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(X43=\"N\",0,SUM(Z43,'Other cost'!$B$16,VLOOKUP(AA43,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(Y43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(AC43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE43,'travel frequence'!$A$1:$D$4,MATCH(AD43,'travel frequence'!$A$1:$D$1,0),FALSE)*AF43*IF(ISNA(VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5840112500856103},{"$f":"IF(VLOOKUP(AC43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AH43=\"N\",0,SUM(AJ43,'Other cost'!$B$16,VLOOKUP(AK43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AI43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AM43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO43,'travel frequence'!$A$1:$D$4,MATCH(AN43,'travel frequence'!$A$1:$D$1,0),FALSE)*AP43*IF(ISNA(VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3161.0979225755082},{"$f":"IF(VLOOKUP(AM43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(AR43=\"N\",0,SUM(AT43,'Other cost'!$B$16,VLOOKUP(AU43,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(AS43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AW43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY43,'travel frequence'!$A$1:$D$4,MATCH(AX43,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ43*IF(ISNA(VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.700167635506752},{"$f":"IF(VLOOKUP(AW43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BB43=\"N\",0,SUM(BD43,'Other cost'!$B$16,VLOOKUP(BE43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BC43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BG43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI43,'travel frequence'!$A$1:$D$4,MATCH(BH43,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ43*IF(ISNA(VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":69.855637456214069},{"$f":"IF(VLOOKUP(BG43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BL43=\"N\",0,SUM(BN43,'Other cost'!$B$16,VLOOKUP(BO43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BM43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS43,'travel frequence'!$A$1:$D$4,MATCH(BR43,'travel frequence'!$A$1:$D$1,0),FALSE)*BT43*IF(ISNA(VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(BV43=\"N\",0,SUM(BX43,'Other cost'!$B$16,VLOOKUP(BY43,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(BW43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC43,'travel frequence'!$A$1:$D$4,MATCH(CB43,'travel frequence'!$A$1:$D$1,0),FALSE)*CD43*IF(ISNA(VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":15.889116542046205},{"$f":"IF(VLOOKUP(CA43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CF43=\"N\",0,SUM(CH43,'Other cost'!$B$16,VLOOKUP(CI43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CG43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM43,'travel frequence'!$A$1:$D$4,MATCH(CL43,'travel frequence'!$A$1:$D$1,0),FALSE)*CN43*IF(ISNA(VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CP43=\"N\",0,SUM(CR43,'Other cost'!$B$16,VLOOKUP(CS43,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(CQ43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU43,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR42,IF(ISNA(VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU43,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW43,'travel frequence'!$A$1:$D$4,MATCH(CV43,'travel frequence'!$A$1:$D$1,0),FALSE)*CX43*IF(ISNA(VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX43,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2.7033684857788596},{"$f":"IF(VLOOKUP(CU43,'Industry Type P'!$A$1:$S$102,MATCH($C43,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ43=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H43,IF(CZ43=\"N\",0,SUM(DB43,'Other cost'!$B$16,VLOOKUP(DC43,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA43>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE),HLOOKUP(DA43,'Salary in Industry'!$N$1:$AQ$1001,$B43+1,FALSE)),IF(ISNA(VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU43,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A43=0,0,IF(A43=1,M43,IF(A43=2,M43+W43,IF(A43=3,M43+W43+AG43,IF(A43=4,M43+W43+AG43+AQ43,IF(A43=5,M43+W43+AG43+AQ43+BA43,IF(A43=6,M43+W43+AG43+AQ43+BA43+BK43,IF(A43=7,M43+W43+AG43+AQ43+BA43+BK43+BU43,IF(A43=8,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43,IF(A43=9,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43,IF(A43=10,M43+W43+AG43+AQ43+BA43+BK43+BU43+CE43+CO43+CY43))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3694.6230319852411}]
[2,44,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},30,295,16449,49294651,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K46,'travel frequence'!$A$1:$D$4,MATCH(J46,'travel frequence'!$A$1:$D$1,0),FALSE)*L46*IF(ISNA(VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(N46=\"N\",0,SUM(P46,'Other cost'!$B$16,VLOOKUP(Q46,'Other cost'!$A$9:$B$13,2,FALSE),IF(O46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(O46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U46,'travel frequence'!$A$1:$D$4,MATCH(T46,'travel frequence'!$A$1:$D$1,0),FALSE)*V46*IF(ISNA(VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2765.0289815838114},{"$f":"IF(VLOOKUP(S46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(X46=\"N\",0,SUM(Z46,'Other cost'!$B$16,VLOOKUP(AA46,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(Y46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(AC46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE46,'travel frequence'!$A$1:$D$4,MATCH(AD46,'travel frequence'!$A$1:$D$1,0),FALSE)*AF46*IF(ISNA(VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":134.68266868769635},{"$f":"IF(VLOOKUP(AC46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AH46=\"N\",0,SUM(AJ46,'Other cost'!$B$16,VLOOKUP(AK46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AI46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO46,'travel frequence'!$A$1:$D$4,MATCH(AN46,'travel frequence'!$A$1:$D$1,0),FALSE)*AP46*IF(ISNA(VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34244.504461372846},{"$f":"IF(VLOOKUP(AM46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(AR46=\"N\",0,SUM(AT46,'Other cost'!$B$16,VLOOKUP(AU46,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(AS46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AW46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY46,'travel frequence'!$A$1:$D$4,MATCH(AX46,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ46*IF(ISNA(VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3537.7475185247422},{"$f":"IF(VLOOKUP(AW46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BB46=\"N\",0,SUM(BD46,'Other cost'!$B$16,VLOOKUP(BE46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BC46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI46,'travel frequence'!$A$1:$D$4,MATCH(BH46,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ46*IF(ISNA(VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":176.96185482136397},{"$f":"IF(VLOOKUP(BG46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BL46=\"N\",0,SUM(BN46,'Other cost'!$B$16,VLOOKUP(BO46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BM46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS46,'travel frequence'!$A$1:$D$4,MATCH(BR46,'travel frequence'!$A$1:$D$1,0),FALSE)*BT46*IF(ISNA(VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6129335725905569},{"$f":"IF(VLOOKUP(BQ46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(BV46=\"N\",0,SUM(BX46,'Other cost'!$B$16,VLOOKUP(BY46,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(BW46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CA46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC46,'travel frequence'!$A$1:$D$4,MATCH(CB46,'travel frequence'!$A$1:$D$1,0),FALSE)*CD46*IF(ISNA(VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":121.3447398853987},{"$f":"IF(VLOOKUP(CA46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CF46=\"N\",0,SUM(CH46,'Other cost'!$B$16,VLOOKUP(CI46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CG46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(CK46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM46,'travel frequence'!$A$1:$D$4,MATCH(CL46,'travel frequence'!$A$1:$D$1,0),FALSE)*CN46*IF(ISNA(VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2335597008330703},{"$f":"IF(VLOOKUP(CK46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CP46=\"N\",0,SUM(CR46,'Other cost'!$B$16,VLOOKUP(CS46,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(CQ46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU46,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR45,IF(ISNA(VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU46,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW46,'travel frequence'!$A$1:$D$4,MATCH(CV46,'travel frequence'!$A$1:$D$1,0),FALSE)*CX46*IF(ISNA(VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX46,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU46,'Industry Type P'!$A$1:$S$102,MATCH($C46,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ46=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H46,IF(CZ46=\"N\",0,SUM(DB46,'Other cost'!$B$16,VLOOKUP(DC46,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA46>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE),HLOOKUP(DA46,'Salary in Industry'!$N$1:$AQ$1001,$B46+1,FALSE)),IF(ISNA(VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU46,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A46=0,0,IF(A46=1,M46,IF(A46=2,M46+W46,IF(A46=3,M46+W46+AG46,IF(A46=4,M46+W46+AG46+AQ46,IF(A46=5,M46+W46+AG46+AQ46+BA46,IF(A46=6,M46+W46+AG46+AQ46+BA46+BK46,IF(A46=7,M46+W46+AG46+AQ46+BA46+BK46+BU46,IF(A46=8,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46,IF(A46=9,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46,IF(A46=10,M46+W46+AG46+AQ46+BA46+BK46+BU46+CE46+CO46+CY46))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2950.308053449638}]
[4,48,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},3,469,7044,8863434,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K50,'travel frequence'!$A$1:$D$4,MATCH(J50,'travel frequence'!$A$1:$D$1,0),FALSE)*L50*IF(ISNA(VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(N50=\"N\",0,SUM(P50,'Other cost'!$B$16,VLOOKUP(Q50,'Other cost'!$A$9:$B$13,2,FALSE),IF(O50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(O50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U50,'travel frequence'!$A$1:$D$4,MATCH(T50,'travel frequence'!$A$1:$D$1,0),FALSE)*V50*IF(ISNA(VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(X50=\"N\",0,SUM(Z50,'Other cost'!$B$16,VLOOKUP(AA50,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(Y50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE50,'travel frequence'!$A$1:$D$4,MATCH(AD50,'travel frequence'!$A$1:$D$1,0),FALSE)*AF50*IF(ISNA(VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1728.1195149091343},{"$f":"IF(VLOOKUP(AC50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AH50=\"N\",0,SUM(AJ50,'Other cost'!$B$16,VLOOKUP(AK50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AI50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AM50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO50,'travel frequence'!$A$1:$D$4,MATCH(AN50,'travel frequence'!$A$1:$D$1,0),FALSE)*AP50*IF(ISNA(VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(AR50=\"N\",0,SUM(AT50,'Other cost'!$B$16,VLOOKUP(AU50,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(AS50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY50,'travel frequence'!$A$1:$D$4,MATCH(AX50,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ50*IF(ISNA(VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0635857783077682},{"$f":"IF(VLOOKUP(AW50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BB50=\"N\",0,SUM(BD50,'Other cost'!$B$16,VLOOKUP(BE50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BC50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI50,'travel frequence'!$A$1:$D$4,MATCH(BH50,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ50*IF(ISNA(VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":162.79561199089974},{"$f":"IF(VLOOKUP(BG50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BL50=\"N\",0,SUM(BN50,'Other cost'!$B$16,VLOOKUP(BO50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BM50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS50,'travel frequence'!$A$1:$D$4,MATCH(BR50,'travel frequence'!$A$1:$D$1,0),FALSE)*BT50*IF(ISNA(VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":73420.821007895764},{"$f":"IF(VLOOKUP(BQ50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(BV50=\"N\",0,SUM(BX50,'Other cost'!$B$16,VLOOKUP(BY50,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(BW50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC50,'travel frequence'!$A$1:$D$4,MATCH(CB50,'travel frequence'!$A$1:$D$1,0),FALSE)*CD50*IF(ISNA(VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":185.78501633221094},{"$f":"IF(VLOOKUP(CA50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CF50=\"N\",0,SUM(CH50,'Other cost'!$B$16,VLOOKUP(CI50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CG50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(CK50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM50,'travel frequence'!$A$1:$D$4,MATCH(CL50,'travel frequence'!$A$1:$D$1,0),FALSE)*CN50*IF(ISNA(VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":272.37000851172905},{"$f":"IF(VLOOKUP(CK50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CP50=\"N\",0,SUM(CR50,'Other cost'!$B$16,VLOOKUP(CS50,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(CQ50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU50,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR49,IF(ISNA(VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU50,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW50,'travel frequence'!$A$1:$D$4,MATCH(CV50,'travel frequence'!$A$1:$D$1,0),FALSE)*CX50*IF(ISNA(VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX50,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2334.7746094463851},{"$f":"IF(VLOOKUP(CU50,'Industry Type P'!$A$1:$S$102,MATCH($C50,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ50=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H50,IF(CZ50=\"N\",0,SUM(DB50,'Other cost'!$B$16,VLOOKUP(DC50,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA50>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE),HLOOKUP(DA50,'Salary in Industry'!$N$1:$AQ$1001,$B50+1,FALSE)),IF(ISNA(VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU50,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A50=0,0,IF(A50=1,M50,IF(A50=2,M50+W50,IF(A50=3,M50+W50+AG50,IF(A50=4,M50+W50+AG50+AQ50,IF(A50=5,M50+W50+AG50+AQ50+BA50,IF(A50=6,M50+W50+AG50+AQ50+BA50+BK50,IF(A50=7,M50+W50+AG50+AQ50+BA50+BK50+BU50,IF(A50=8,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50,IF(A50=9,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50,IF(A50=10,M50+W50+AG50+AQ50+BA50+BK50+BU50+CE50+CO50+CY50))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":1843.9173535314928}]
[2,53,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},36,140,12893,10124464,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(I55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K55,'travel frequence'!$A$1:$D$4,MATCH(J55,'travel frequence'!$A$1:$D$1,0),FALSE)*L55*IF(ISNA(VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.0640884814166007},{"$f":"IF(VLOOKUP(I55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(N55=\"N\",0,SUM(P55,'Other cost'!$B$16,VLOOKUP(Q55,'Other cost'!$A$9:$B$13,2,FALSE),IF(O55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(O55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U55,'travel frequence'!$A$1:$D$4,MATCH(T55,'travel frequence'!$A$1:$D$1,0),FALSE)*V55*IF(ISNA(VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":132.73978373046964},{"$f":"IF(VLOOKUP(S55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(X55=\"N\",0,SUM(Z55,'Other cost'!$B$16,VLOOKUP(AA55,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(Y55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE55,'travel frequence'!$A$1:$D$4,MATCH(AD55,'travel frequence'!$A$1:$D$1,0),FALSE)*AF55*IF(ISNA(VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":268.80294938055334},{"$f":"IF(VLOOKUP(AC55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AH55=\"N\",0,SUM(AJ55,'Other cost'!$B$16,VLOOKUP(AK55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AI55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO55,'travel frequence'!$A$1:$D$4,MATCH(AN55,'travel frequence'!$A$1:$D$1,0),FALSE)*AP55*IF(ISNA(VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.138781473791564},{"$f":"IF(VLOOKUP(AM55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(AR55=\"N\",0,SUM(AT55,'Other cost'!$B$16,VLOOKUP(AU55,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(AS55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AW55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY55,'travel frequence'!$A$1:$D$4,MATCH(AX55,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ55*IF(ISNA(VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.058966621265618},{"$f":"IF(VLOOKUP(AW55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BB55=\"N\",0,SUM(BD55,'Other cost'!$B$16,VLOOKUP(BE55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BC55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI55,'travel frequence'!$A$1:$D$4,MATCH(BH55,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ55*IF(ISNA(VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3909.8610818989587},{"$f":"IF(VLOOKUP(BG55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BL55=\"N\",0,SUM(BN55,'Other cost'!$B$16,VLOOKUP(BO55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BM55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS55,'travel frequence'!$A$1:$D$4,MATCH(BR55,'travel frequence'!$A$1:$D$1,0),FALSE)*BT55*IF(ISNA(VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.4124449677667732},{"$f":"IF(VLOOKUP(BQ55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(BV55=\"N\",0,SUM(BX55,'Other cost'!$B$16,VLOOKUP(BY55,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(BW55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC55,'travel frequence'!$A$1:$D$4,MATCH(CB55,'travel frequence'!$A$1:$D$1,0),FALSE)*CD55*IF(ISNA(VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CF55=\"N\",0,SUM(CH55,'Other cost'!$B$16,VLOOKUP(CI55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CG55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM55,'travel frequence'!$A$1:$D$4,MATCH(CL55,'travel frequence'!$A$1:$D$1,0),FALSE)*CN55*IF(ISNA(VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1710.5642233307938},{"$f":"IF(VLOOKUP(CK55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CP55=\"N\",0,SUM(CR55,'Other cost'!$B$16,VLOOKUP(CS55,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(CQ55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CU55,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR54,IF(ISNA(VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU55,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW55,'travel frequence'!$A$1:$D$4,MATCH(CV55,'travel frequence'!$A$1:$D$1,0),FALSE)*CX55*IF(ISNA(VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX55,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.490935388005973},{"$f":"IF(VLOOKUP(CU55,'Industry Type P'!$A$1:$S$102,MATCH($C55,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ55=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H55,IF(CZ55=\"N\",0,SUM(DB55,'Other cost'!$B$16,VLOOKUP(DC55,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA55>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE),HLOOKUP(DA55,'Salary in Industry'!$N$1:$AQ$1001,$B55+1,FALSE)),IF(ISNA(VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU55,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A55=0,0,IF(A55=1,M55,IF(A55=2,M55+W55,IF(A55=3,M55+W55+AG55,IF(A55=4,M55+W55+AG55+AQ55,IF(A55=5,M55+W55+AG55+AQ55+BA55,IF(A55=6,M55+W55+AG55+AQ55+BA55+BK55,IF(A55=7,M55+W55+AG55+AQ55+BA55+BK55+BU55,IF(A55=8,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55,IF(A55=9,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55,IF(A55=10,M55+W55+AG55+AQ55+BA55+BK55+BU55+CE55+CO55+CY55))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":150.23885858356235}]
[1,58,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Construction"},40,200,11624,5422225,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K60,'travel frequence'!$A$1:$D$4,MATCH(J60,'travel frequence'!$A$1:$D$1,0),FALSE)*L60*IF(ISNA(VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":24.371402678233189},{"$f":"IF(VLOOKUP(I60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(N60=\"N\",0,SUM(P60,'Other cost'!$B$16,VLOOKUP(Q60,'Other cost'!$A$9:$B$13,2,FALSE),IF(O60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(O60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U60,'travel frequence'!$A$1:$D$4,MATCH(T60,'travel frequence'!$A$1:$D$1,0),FALSE)*V60*IF(ISNA(VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(X60=\"N\",0,SUM(Z60,'Other cost'!$B$16,VLOOKUP(AA60,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(Y60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE60,'travel frequence'!$A$1:$D$4,MATCH(AD60,'travel frequence'!$A$1:$D$1,0),FALSE)*AF60*IF(ISNA(VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12565.536695738911},{"$f":"IF(VLOOKUP(AC60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AH60=\"N\",0,SUM(AJ60,'Other cost'!$B$16,VLOOKUP(AK60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AI60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO60,'travel frequence'!$A$1:$D$4,MATCH(AN60,'travel frequence'!$A$1:$D$1,0),FALSE)*AP60*IF(ISNA(VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.992200009911677},{"$f":"IF(VLOOKUP(AM60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(AR60=\"N\",0,SUM(AT60,'Other cost'!$B$16,VLOOKUP(AU60,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(AS60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iraq"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY60,'travel frequence'!$A$1:$D$4,MATCH(AX60,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ60*IF(ISNA(VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BB60=\"N\",0,SUM(BD60,'Other cost'!$B$16,VLOOKUP(BE60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BC60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BG60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI60,'travel frequence'!$A$1:$D$4,MATCH(BH60,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ60*IF(ISNA(VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4512536501205471},{"$f":"IF(VLOOKUP(BG60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BL60=\"N\",0,SUM(BN60,'Other cost'!$B$16,VLOOKUP(BO60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BM60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS60,'travel frequence'!$A$1:$D$4,MATCH(BR60,'travel frequence'!$A$1:$D$1,0),FALSE)*BT60*IF(ISNA(VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":84.255420687606147},{"$f":"IF(VLOOKUP(BQ60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(BV60=\"N\",0,SUM(BX60,'Other cost'!$B$16,VLOOKUP(BY60,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(BW60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CA60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC60,'travel frequence'!$A$1:$D$4,MATCH(CB60,'travel frequence'!$A$1:$D$1,0),FALSE)*CD60*IF(ISNA(VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1802.2549879701849},{"$f":"IF(VLOOKUP(CA60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CF60=\"N\",0,SUM(CH60,'Other cost'!$B$16,VLOOKUP(CI60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CG60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM60,'travel frequence'!$A$1:$D$4,MATCH(CL60,'travel frequence'!$A$1:$D$1,0),FALSE)*CN60*IF(ISNA(VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2806.2190818491295},{"$f":"IF(VLOOKUP(CK60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CP60=\"N\",0,SUM(CR60,'Other cost'!$B$16,VLOOKUP(CS60,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(CQ60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(CU60,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR59,IF(ISNA(VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU60,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW60,'travel frequence'!$A$1:$D$4,MATCH(CV60,'travel frequence'!$A$1:$D$1,0),FALSE)*CX60*IF(ISNA(VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX60,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2463.2059391369366},{"$f":"IF(VLOOKUP(CU60,'Industry Type P'!$A$1:$S$102,MATCH($C60,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ60=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H60,IF(CZ60=\"N\",0,SUM(DB60,'Other cost'!$B$16,VLOOKUP(DC60,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA60>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE),HLOOKUP(DA60,'Salary in Industry'!$N$1:$AQ$1001,$B60+1,FALSE)),IF(ISNA(VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU60,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A60=0,0,IF(A60=1,M60,IF(A60=2,M60+W60,IF(A60=3,M60+W60+AG60,IF(A60=4,M60+W60+AG60+AQ60,IF(A60=5,M60+W60+AG60+AQ60+BA60,IF(A60=6,M60+W60+AG60+AQ60+BA60+BK60,IF(A60=7,M60+W60+AG60+AQ60+BA60+BK60+BU60,IF(A60=8,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60,IF(A60=9,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60,IF(A60=10,M60+W60+AG60+AQ60+BA60+BK60+BU60+CE60+CO60+CY60))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":26.004481715873101}]
[2,60,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},18,205,663,31537208,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(I62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K62,'travel frequence'!$A$1:$D$4,MATCH(J62,'travel frequence'!$A$1:$D$1,0),FALSE)*L62*IF(ISNA(VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":285.15113387278802},{"$f":"IF(VLOOKUP(I62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(N62=\"N\",0,SUM(P62,'Other cost'!$B$16,VLOOKUP(Q62,'Other cost'!$A$9:$B$13,2,FALSE),IF(O62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(O62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(S62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U62,'travel frequence'!$A$1:$D$4,MATCH(T62,'travel frequence'!$A$1:$D$1,0),FALSE)*V62*IF(ISNA(VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(X62=\"N\",0,SUM(Z62,'Other cost'!$B$16,VLOOKUP(AA62,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(Y62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AC62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE62,'travel frequence'!$A$1:$D$4,MATCH(AD62,'travel frequence'!$A$1:$D$1,0),FALSE)*AF62*IF(ISNA(VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":51.580331479015229},{"$f":"IF(VLOOKUP(AC62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AH62=\"N\",0,SUM(AJ62,'Other cost'!$B$16,VLOOKUP(AK62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AI62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO62,'travel frequence'!$A$1:$D$4,MATCH(AN62,'travel frequence'!$A$1:$D$1,0),FALSE)*AP62*IF(ISNA(VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4085.533631524655},{"$f":"IF(VLOOKUP(AM62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(AR62=\"N\",0,SUM(AT62,'Other cost'!$B$16,VLOOKUP(AU62,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(AS62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY62,'travel frequence'!$A$1:$D$4,MATCH(AX62,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ62*IF(ISNA(VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BB62=\"N\",0,SUM(BD62,'Other cost'!$B$16,VLOOKUP(BE62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BC62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI62,'travel frequence'!$A$1:$D$4,MATCH(BH62,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ62*IF(ISNA(VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":146.61005854753546},{"$f":"IF(VLOOKUP(BG62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BL62=\"N\",0,SUM(BN62,'Other cost'!$B$16,VLOOKUP(BO62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BM62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS62,'travel frequence'!$A$1:$D$4,MATCH(BR62,'travel frequence'!$A$1:$D$1,0),FALSE)*BT62*IF(ISNA(VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(BV62=\"N\",0,SUM(BX62,'Other cost'!$B$16,VLOOKUP(BY62,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(BW62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC62,'travel frequence'!$A$1:$D$4,MATCH(CB62,'travel frequence'!$A$1:$D$1,0),FALSE)*CD62*IF(ISNA(VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.645858598801146},{"$f":"IF(VLOOKUP(CA62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CF62=\"N\",0,SUM(CH62,'Other cost'!$B$16,VLOOKUP(CI62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CG62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM62,'travel frequence'!$A$1:$D$4,MATCH(CL62,'travel frequence'!$A$1:$D$1,0),FALSE)*CN62*IF(ISNA(VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":29326.850325300737},{"$f":"IF(VLOOKUP(CK62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CP62=\"N\",0,SUM(CR62,'Other cost'!$B$16,VLOOKUP(CS62,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(CQ62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CU62,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR61,IF(ISNA(VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU62,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW62,'travel frequence'!$A$1:$D$4,MATCH(CV62,'travel frequence'!$A$1:$D$1,0),FALSE)*CX62*IF(ISNA(VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX62,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU62,'Industry Type P'!$A$1:$S$102,MATCH($C62,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ62=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H62,IF(CZ62=\"N\",0,SUM(DB62,'Other cost'!$B$16,VLOOKUP(DC62,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA62>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE),HLOOKUP(DA62,'Salary in Industry'!$N$1:$AQ$1001,$B62+1,FALSE)),IF(ISNA(VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU62,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A62=0,0,IF(A62=1,M62,IF(A62=2,M62+W62,IF(A62=3,M62+W62+AG62,IF(A62=4,M62+W62+AG62+AQ62,IF(A62=5,M62+W62+AG62+AQ62+BA62,IF(A62=6,M62+W62+AG62+AQ62+BA62+BK62,IF(A62=7,M62+W62+AG62+AQ62+BA62+BK62+BU62,IF(A62=8,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62,IF(A62=9,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62,IF(A62=10,M62+W62+AG62+AQ62+BA62+BK62+BU62+CE62+CO62+CY62))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":304.25854206898555}]
[8,65,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},11,390,12573,46072325,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K67,'travel frequence'!$A$1:$D$4,MATCH(J67,'travel frequence'!$A$1:$D$1,0),FALSE)*L67*IF(ISNA(VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.305237394999644},{"$f":"IF(VLOOKUP(I67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(O67,Negotiation_Team,2,FALSE),VLOOKUP(O67,Recording_Equipment,2,FALSE),VLOOKUP(O67,Security,2,FALSE))","v":0},{"$f":"IF(N67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(N67=\"N\",0,SUM(P67,'Other cost'!$B$16,VLOOKUP(Q67,'Other cost'!$A$9:$B$13,2,FALSE),IF(O67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(O67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(S67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U67,'travel frequence'!$A$1:$D$4,MATCH(T67,'travel frequence'!$A$1:$D$1,0),FALSE)*V67*IF(ISNA(VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3784.5024072415545},{"$f":"IF(VLOOKUP(S67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(Y67,Negotiation_Team,2,FALSE),VLOOKUP(Y67,Recording_Equipment,2,FALSE),VLOOKUP(Y67,Security,2,FALSE))","v":0},{"$f":"IF(X67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(X67=\"N\",0,SUM(Z67,'Other cost'!$B$16,VLOOKUP(AA67,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(Y67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE67,'travel frequence'!$A$1:$D$4,MATCH(AD67,'travel frequence'!$A$1:$D$1,0),FALSE)*AF67*IF(ISNA(VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1172.8829774508952},{"$f":"IF(VLOOKUP(AC67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AI67,Negotiation_Team,2,FALSE),VLOOKUP(AI67,Recording_Equipment,2,FALSE),VLOOKUP(AI67,Security,2,FALSE))","v":0},{"$f":"IF(AH67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AH67=\"N\",0,SUM(AJ67,'Other cost'!$B$16,VLOOKUP(AK67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AI67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AM67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO67,'travel frequence'!$A$1:$D$4,MATCH(AN67,'travel frequence'!$A$1:$D$1,0),FALSE)*AP67*IF(ISNA(VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":22.837086545075628},{"$f":"IF(VLOOKUP(AM67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(AS67,Negotiation_Team,2,FALSE),VLOOKUP(AS67,Recording_Equipment,2,FALSE),VLOOKUP(AS67,Security,2,FALSE))","v":0},{"$f":"IF(AR67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(AR67=\"N\",0,SUM(AT67,'Other cost'!$B$16,VLOOKUP(AU67,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(AS67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY67,'travel frequence'!$A$1:$D$4,MATCH(AX67,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ67*IF(ISNA(VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.6463368722217373},{"$f":"IF(VLOOKUP(AW67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BC67,Negotiation_Team,2,FALSE),VLOOKUP(BC67,Recording_Equipment,2,FALSE),VLOOKUP(BC67,Security,2,FALSE))","v":0},{"$f":"IF(BB67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BB67=\"N\",0,SUM(BD67,'Other cost'!$B$16,VLOOKUP(BE67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BC67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI67,'travel frequence'!$A$1:$D$4,MATCH(BH67,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ67*IF(ISNA(VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6895100032328365},{"$f":"IF(VLOOKUP(BG67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BM67,Negotiation_Team,2,FALSE),VLOOKUP(BM67,Recording_Equipment,2,FALSE),VLOOKUP(BM67,Security,2,FALSE))","v":0},{"$f":"IF(BL67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BL67=\"N\",0,SUM(BN67,'Other cost'!$B$16,VLOOKUP(BO67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BM67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BQ67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS67,'travel frequence'!$A$1:$D$4,MATCH(BR67,'travel frequence'!$A$1:$D$1,0),FALSE)*BT67*IF(ISNA(VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.7875263342066},{"$f":"IF(VLOOKUP(BQ67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(BW67,Negotiation_Team,2,FALSE),VLOOKUP(BW67,Recording_Equipment,2,FALSE),VLOOKUP(BW67,Security,2,FALSE))","v":0},{"$f":"IF(BV67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(BV67=\"N\",0,SUM(BX67,'Other cost'!$B$16,VLOOKUP(BY67,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(BW67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Portugal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(CA67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC67,'travel frequence'!$A$1:$D$4,MATCH(CB67,'travel frequence'!$A$1:$D$1,0),FALSE)*CD67*IF(ISNA(VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":415.39605451385864},{"$f":"IF(VLOOKUP(CA67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CG67,Negotiation_Team,2,FALSE),VLOOKUP(CG67,Recording_Equipment,2,FALSE),VLOOKUP(CG67,Security,2,FALSE))","v":0},{"$f":"IF(CF67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CF67=\"N\",0,SUM(CH67,'Other cost'!$B$16,VLOOKUP(CI67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CG67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CK67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM67,'travel frequence'!$A$1:$D$4,MATCH(CL67,'travel frequence'!$A$1:$D$1,0),FALSE)*CN67*IF(ISNA(VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3232.7587065990297},{"$f":"IF(VLOOKUP(CK67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(CQ67,Negotiation_Team,2,FALSE),VLOOKUP(CQ67,Recording_Equipment,2,FALSE),VLOOKUP(CQ67,Security,2,FALSE))","v":0},{"$f":"IF(CP67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CP67=\"N\",0,SUM(CR67,'Other cost'!$B$16,VLOOKUP(CS67,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(CQ67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU67,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR66,IF(ISNA(VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU67,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW67,'travel frequence'!$A$1:$D$4,MATCH(CV67,'travel frequence'!$A$1:$D$1,0),FALSE)*CX67*IF(ISNA(VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX67,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43595.726524661062},{"$f":"IF(VLOOKUP(CU67,'Industry Type P'!$A$1:$S$102,MATCH($C67,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,{"$f":"SUM(VLOOKUP(DA67,Negotiation_Team,2,FALSE),VLOOKUP(DA67,Recording_Equipment,2,FALSE),VLOOKUP(DA67,Security,2,FALSE))","v":0},{"$f":"IF(CZ67=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H67,IF(CZ67=\"N\",0,SUM(DB67,'Other cost'!$B$16,VLOOKUP(DC67,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA67>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE),HLOOKUP(DA67,'Salary in Industry'!$N$1:$AQ$1001,$B67+1,FALSE)),IF(ISNA(VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU67,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A67=0,0,IF(A67=1,M67,IF(A67=2,M67+W67,IF(A67=3,M67+W67+AG67,IF(A67=4,M67+W67+AG67+AQ67,IF(A67=5,M67+W67+AG67+AQ67+BA67,IF(A67=6,M67+W67+AG67+AQ67+BA67+BK67,IF(A67=7,M67+W67+AG67+AQ67+BA67+BK67+BU67,IF(A67=8,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67,IF(A67=9,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67,IF(A67=10,M67+W67+AG67+AQ67+BA67+BK67+BU67+CE67+CO67+CY67))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":8974.6546128864029}]
[6,72,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Finance and Insurance"},50,314,9943,33167961,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(I74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K74,'travel frequence'!$A$1:$D$4,MATCH(J74,'travel frequence'!$A$1:$D$1,0),FALSE)*L74*IF(ISNA(VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(N74=\"N\",0,SUM(P74,'Other cost'!$B$16,VLOOKUP(Q74,'Other cost'!$A$9:$B$13,2,FALSE),IF(O74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(O74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(S74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U74,'travel frequence'!$A$1:$D$4,MATCH(T74,'travel frequence'!$A$1:$D$1,0),FALSE)*V74*IF(ISNA(VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(X74=\"N\",0,SUM(Z74,'Other cost'!$B$16,VLOOKUP(AA74,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(Y74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE74,'travel frequence'!$A$1:$D$4,MATCH(AD74,'travel frequence'!$A$1:$D$1,0),FALSE)*AF74*IF(ISNA(VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":415.99898288335157},{"$f":"IF(VLOOKUP(AC74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AH74=\"N\",0,SUM(AJ74,'Other cost'!$B$16,VLOOKUP(AK74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AI74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO74,'travel frequence'!$A$1:$D$4,MATCH(AN74,'travel frequence'!$A$1:$D$1,0),FALSE)*AP74*IF(ISNA(VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(AR74=\"N\",0,SUM(AT74,'Other cost'!$B$16,VLOOKUP(AU74,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(AS74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AW74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY74,'travel frequence'!$A$1:$D$4,MATCH(AX74,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ74*IF(ISNA(VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9732518949938216},{"$f":"IF(VLOOKUP(AW74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BB74=\"N\",0,SUM(BD74,'Other cost'!$B$16,VLOOKUP(BE74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BC74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI74,'travel frequence'!$A$1:$D$4,MATCH(BH74,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ74*IF(ISNA(VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2091953448460773},{"$f":"IF(VLOOKUP(BG74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BL74=\"N\",0,SUM(BN74,'Other cost'!$B$16,VLOOKUP(BO74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BM74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS74,'travel frequence'!$A$1:$D$4,MATCH(BR74,'travel frequence'!$A$1:$D$1,0),FALSE)*BT74*IF(ISNA(VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":460.79371761380912},{"$f":"IF(VLOOKUP(BQ74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(BV74=\"N\",0,SUM(BX74,'Other cost'!$B$16,VLOOKUP(BY74,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(BW74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC74,'travel frequence'!$A$1:$D$4,MATCH(CB74,'travel frequence'!$A$1:$D$1,0),FALSE)*CD74*IF(ISNA(VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":40543.908455959419},{"$f":"IF(VLOOKUP(CA74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CF74=\"N\",0,SUM(CH74,'Other cost'!$B$16,VLOOKUP(CI74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CG74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(CK74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM74,'travel frequence'!$A$1:$D$4,MATCH(CL74,'travel frequence'!$A$1:$D$1,0),FALSE)*CN74*IF(ISNA(VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CP74=\"N\",0,SUM(CR74,'Other cost'!$B$16,VLOOKUP(CS74,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(CQ74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU74,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR73,IF(ISNA(VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU74,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW74,'travel frequence'!$A$1:$D$4,MATCH(CV74,'travel frequence'!$A$1:$D$1,0),FALSE)*CX74*IF(ISNA(VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX74,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.899105938717863},{"$f":"IF(VLOOKUP(CU74,'Industry Type P'!$A$1:$S$102,MATCH($C74,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ74=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H74,IF(CZ74=\"N\",0,SUM(DB74,'Other cost'!$B$16,VLOOKUP(DC74,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA74>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE),HLOOKUP(DA74,'Salary in Industry'!$N$1:$AQ$1001,$B74+1,FALSE)),IF(ISNA(VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU74,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A74=0,0,IF(A74=1,M74,IF(A74=2,M74+W74,IF(A74=3,M74+W74+AG74,IF(A74=4,M74+W74+AG74+AQ74,IF(A74=5,M74+W74+AG74+AQ74+BA74,IF(A74=6,M74+W74+AG74+AQ74+BA74+BK74,IF(A74=7,M74+W74+AG74+AQ74+BA74+BK74+BU74,IF(A74=8,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74,IF(A74=9,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74,IF(A74=10,M74+W74+AG74+AQ74+BA74+BK74+BU74+CE74+CO74+CY74))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":456.87301292098374}]
[4,76,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},8,428,9451,26708505,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(I78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K78,'travel frequence'!$A$1:$D$4,MATCH(J78,'travel frequence'!$A$1:$D$1,0),FALSE)*L78*IF(ISNA(VLOOKUP(L78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214047652985091},{"$f":"IF(VLOOKUP(I78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(N78=\"N\",0,SUM(P78,'Other cost'!$B$16,VLOOKUP(Q78,'Other cost'!$A$9:$B$13,2,FALSE),IF(O78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(O78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U78,'travel frequence'!$A$1:$D$4,MATCH(T78,'travel frequence'!$A$1:$D$1,0),FALSE)*V78*IF(ISNA(VLOOKUP(V78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.3306562102763797},{"$f":"IF(VLOOKUP(S78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(X78=\"N\",0,SUM(Z78,'Other cost'!$B$16,VLOOKUP(AA78,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(Y78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AC78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE78,'travel frequence'!$A$1:$D$4,MATCH(AD78,'travel frequence'!$A$1:$D$1,0),FALSE)*AF78*IF(ISNA(VLOOKUP(AF78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":598.03433830604661},{"$f":"IF(VLOOKUP(AC78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(AH78=\"N\",0,SUM(AJ78,'Other cost'!$B$16,VLOOKUP(AK78,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(AI78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO78,'travel frequence'!$A$1:$D$4,MATCH(AN78,'travel frequence'!$A$1:$D$1,0),FALSE)*AP78*IF(ISNA(VLOOKUP(AP78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(AR78=\"N\",0,SUM(AT78,'Other cost'!$B$16,VLOOKUP(AU78,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(AS78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY78,'travel frequence'!$A$1:$D$4,MATCH(AX78,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ78*IF(ISNA(VLOOKUP(AZ78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BB78=\"N\",0,SUM(BD78,'Other cost'!$B$16,VLOOKUP(BE78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BC78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI78,'travel frequence'!$A$1:$D$4,MATCH(BH78,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ78*IF(ISNA(VLOOKUP(BJ78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BL78=\"N\",0,SUM(BN78,'Other cost'!$B$16,VLOOKUP(BO78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BM78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS78,'travel frequence'!$A$1:$D$4,MATCH(BR78,'travel frequence'!$A$1:$D$1,0),FALSE)*BT78*IF(ISNA(VLOOKUP(BT78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3802.2292902255281},{"$f":"IF(VLOOKUP(BQ78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(BV78=\"N\",0,SUM(BX78,'Other cost'!$B$16,VLOOKUP(BY78,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(BW78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burundi"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},6,{"$f":"IF(ISNA(VLOOKUP(CA78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC78,'travel frequence'!$A$1:$D$4,MATCH(CB78,'travel frequence'!$A$1:$D$1,0),FALSE)*CD78*IF(ISNA(VLOOKUP(CD78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1228.7576123891838},{"$f":"IF(VLOOKUP(CA78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CF78=\"N\",0,SUM(CH78,'Other cost'!$B$16,VLOOKUP(CI78,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(CG78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM78,'travel frequence'!$A$1:$D$4,MATCH(CL78,'travel frequence'!$A$1:$D$1,0),FALSE)*CN78*IF(ISNA(VLOOKUP(CN78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.4661312420552761},{"$f":"IF(VLOOKUP(CK78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CP78=\"N\",0,SUM(CR78,'Other cost'!$B$16,VLOOKUP(CS78,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(CQ78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CU78,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR77,IF(ISNA(VLOOKUP(Simulation!CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU78,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW78,'travel frequence'!$A$1:$D$4,MATCH(CV78,'travel frequence'!$A$1:$D$1,0),FALSE)*CX78*IF(ISNA(VLOOKUP(CX78,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX78,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":671.5893638731003},{"$f":"IF(VLOOKUP(CU78,'Industry Type P'!$A$1:$S$102,MATCH($C78,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ78=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H78,IF(CZ78=\"N\",0,SUM(DB78,'Other cost'!$B$16,VLOOKUP(DC78,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA78>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE),HLOOKUP(DA78,'Salary in Industry'!$N$1:$AQ$1001,$B78+1,FALSE)),IF(ISNA(VLOOKUP(CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU78,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A78=0,0,IF(A78=1,M78,IF(A78=2,M78+W78,IF(A78=3,M78+W78+AG78,IF(A78=4,M78+W78+AG78+AQ78,IF(A78=5,M78+W78+AG78+AQ78+BA78,IF(A78=6,M78+W78+AG78+AQ78+BA78+BK78,IF(A78=7,M78+W78+AG78+AQ78+BA78+BK78+BU78,IF(A78=8,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78,IF(A78=9,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78+CO78,IF(A78=10,M78+W78+AG78+AQ78+BA78+BK78+BU78+CE78+CO78+CY78))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":656.82776482387271}]
[10,77,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},30,386,15426,6735737,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K79,'travel frequence'!$A$1:$D$4,MATCH(J79,'travel frequence'!$A$1:$D$1,0),FALSE)*L79*IF(ISNA(VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(N79=\"N\",0,SUM(P79,'Other cost'!$B$16,VLOOKUP(Q79,'Other cost'!$A$9:$B$13,2,FALSE),IF(O79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(O79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U79,'travel frequence'!$A$1:$D$4,MATCH(T79,'travel frequence'!$A$1:$D$1,0),FALSE)*V79*IF(ISNA(VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(X79=\"N\",0,SUM(Z79,'Other cost'!$B$16,VLOOKUP(AA79,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(Y79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AC79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE79,'travel frequence'!$A$1:$D$4,MATCH(AD79,'travel frequence'!$A$1:$D$1,0),FALSE)*AF79*IF(ISNA(VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.85331011862899875},{"$f":"IF(VLOOKUP(AC79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AH79=\"N\",0,SUM(AJ79,'Other cost'!$B$16,VLOOKUP(AK79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AI79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO79,'travel frequence'!$A$1:$D$4,MATCH(AN79,'travel frequence'!$A$1:$D$1,0),FALSE)*AP79*IF(ISNA(VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700508887607645},{"$f":"IF(VLOOKUP(AM79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(AR79=\"N\",0,SUM(AT79,'Other cost'!$B$16,VLOOKUP(AU79,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(AS79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY79,'travel frequence'!$A$1:$D$4,MATCH(AX79,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ79*IF(ISNA(VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BB79=\"N\",0,SUM(BD79,'Other cost'!$B$16,VLOOKUP(BE79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BC79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI79,'travel frequence'!$A$1:$D$4,MATCH(BH79,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ79*IF(ISNA(VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8419956784616067},{"$f":"IF(VLOOKUP(BG79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BL79=\"N\",0,SUM(BN79,'Other cost'!$B$16,VLOOKUP(BO79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BM79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(BQ79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS79,'travel frequence'!$A$1:$D$4,MATCH(BR79,'travel frequence'!$A$1:$D$1,0),FALSE)*BT79*IF(ISNA(VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2011.5467294677128},{"$f":"IF(VLOOKUP(BQ79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(BV79=\"N\",0,SUM(BX79,'Other cost'!$B$16,VLOOKUP(BY79,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(BW79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC79,'travel frequence'!$A$1:$D$4,MATCH(CB79,'travel frequence'!$A$1:$D$1,0),FALSE)*CD79*IF(ISNA(VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CF79=\"N\",0,SUM(CH79,'Other cost'!$B$16,VLOOKUP(CI79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CG79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(CK79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM79,'travel frequence'!$A$1:$D$4,MATCH(CL79,'travel frequence'!$A$1:$D$1,0),FALSE)*CN79*IF(ISNA(VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.951383198852227},{"$f":"IF(VLOOKUP(CK79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CP79=\"N\",0,SUM(CR79,'Other cost'!$B$16,VLOOKUP(CS79,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(CQ79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU79,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR78,IF(ISNA(VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU79,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW79,'travel frequence'!$A$1:$D$4,MATCH(CV79,'travel frequence'!$A$1:$D$1,0),FALSE)*CX79*IF(ISNA(VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX79,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2563903307546314},{"$f":"IF(VLOOKUP(CU79,'Industry Type P'!$A$1:$S$102,MATCH($C79,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ79=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H79,IF(CZ79=\"N\",0,SUM(DB79,'Other cost'!$B$16,VLOOKUP(DC79,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA79>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE),HLOOKUP(DA79,'Salary in Industry'!$N$1:$AQ$1001,$B79+1,FALSE)),IF(ISNA(VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU79,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A79=0,0,IF(A79=1,M79,IF(A79=2,M79+W79,IF(A79=3,M79+W79+AG79,IF(A79=4,M79+W79+AG79+AQ79,IF(A79=5,M79+W79+AG79+AQ79+BA79,IF(A79=6,M79+W79+AG79+AQ79+BA79+BK79,IF(A79=7,M79+W79+AG79+AQ79+BA79+BK79+BU79,IF(A79=8,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79,IF(A79=9,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79,IF(A79=10,M79+W79+AG79+AQ79+BA79+BK79+BU79+CE79+CO79+CY79))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2249.4132616928387}]
[7,81,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},13,311,2426,26301225,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(I83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K83,'travel frequence'!$A$1:$D$4,MATCH(J83,'travel frequence'!$A$1:$D$1,0),FALSE)*L83*IF(ISNA(VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.751818912361726},{"$f":"IF(VLOOKUP(I83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(N83=\"N\",0,SUM(P83,'Other cost'!$B$16,VLOOKUP(Q83,'Other cost'!$A$9:$B$13,2,FALSE),IF(O83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(O83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(S83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U83,'travel frequence'!$A$1:$D$4,MATCH(T83,'travel frequence'!$A$1:$D$1,0),FALSE)*V83*IF(ISNA(VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(X83=\"N\",0,SUM(Z83,'Other cost'!$B$16,VLOOKUP(AA83,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(Y83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE83,'travel frequence'!$A$1:$D$4,MATCH(AD83,'travel frequence'!$A$1:$D$1,0),FALSE)*AF83*IF(ISNA(VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1527.629012048521},{"$f":"IF(VLOOKUP(AC83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AH83=\"N\",0,SUM(AJ83,'Other cost'!$B$16,VLOOKUP(AK83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AI83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO83,'travel frequence'!$A$1:$D$4,MATCH(AN83,'travel frequence'!$A$1:$D$1,0),FALSE)*AP83*IF(ISNA(VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.6895715433711282},{"$f":"IF(VLOOKUP(AM83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(AR83=\"N\",0,SUM(AT83,'Other cost'!$B$16,VLOOKUP(AU83,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(AS83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AW83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY83,'travel frequence'!$A$1:$D$4,MATCH(AX83,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ83*IF(ISNA(VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0110482313126834},{"$f":"IF(VLOOKUP(AW83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BB83=\"N\",0,SUM(BD83,'Other cost'!$B$16,VLOOKUP(BE83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BC83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chad"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI83,'travel frequence'!$A$1:$D$4,MATCH(BH83,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ83*IF(ISNA(VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BL83=\"N\",0,SUM(BN83,'Other cost'!$B$16,VLOOKUP(BO83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BM83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS83,'travel frequence'!$A$1:$D$4,MATCH(BR83,'travel frequence'!$A$1:$D$1,0),FALSE)*BT83*IF(ISNA(VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5162538862798334},{"$f":"IF(VLOOKUP(BQ83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(BV83=\"N\",0,SUM(BX83,'Other cost'!$B$16,VLOOKUP(BY83,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(BW83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC83,'travel frequence'!$A$1:$D$4,MATCH(CB83,'travel frequence'!$A$1:$D$1,0),FALSE)*CD83*IF(ISNA(VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CF83=\"N\",0,SUM(CH83,'Other cost'!$B$16,VLOOKUP(CI83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CG83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM83,'travel frequence'!$A$1:$D$4,MATCH(CL83,'travel frequence'!$A$1:$D$1,0),FALSE)*CN83*IF(ISNA(VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3694.7159535206656},{"$f":"IF(VLOOKUP(CK83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CP83=\"N\",0,SUM(CR83,'Other cost'!$B$16,VLOOKUP(CS83,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(CQ83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU83,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR82,IF(ISNA(VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU83,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW83,'travel frequence'!$A$1:$D$4,MATCH(CV83,'travel frequence'!$A$1:$D$1,0),FALSE)*CX83*IF(ISNA(VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX83,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1433.5758549815637},{"$f":"IF(VLOOKUP(CU83,'Industry Type P'!$A$1:$S$102,MATCH($C83,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ83=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H83,IF(CZ83=\"N\",0,SUM(DB83,'Other cost'!$B$16,VLOOKUP(DC83,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA83>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE),HLOOKUP(DA83,'Salary in Industry'!$N$1:$AQ$1001,$B83+1,FALSE)),IF(ISNA(VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU83,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A83=0,0,IF(A83=1,M83,IF(A83=2,M83+W83,IF(A83=3,M83+W83+AG83,IF(A83=4,M83+W83+AG83+AQ83,IF(A83=5,M83+W83+AG83+AQ83+BA83,IF(A83=6,M83+W83+AG83+AQ83+BA83+BK83,IF(A83=7,M83+W83+AG83+AQ83+BA83+BK83+BU83,IF(A83=8,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83,IF(A83=9,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83,IF(A83=10,M83+W83+AG83+AQ83+BA83+BK83+BU83+CE83+CO83+CY83))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":1659.8352011647771}]
[2,88,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},21,263,4685,8781566,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K90,'travel frequence'!$A$1:$D$4,MATCH(J90,'travel frequence'!$A$1:$D$1,0),FALSE)*L90*IF(ISNA(VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(N90=\"N\",0,SUM(P90,'Other cost'!$B$16,VLOOKUP(Q90,'Other cost'!$A$9:$B$13,2,FALSE),IF(O90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(O90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(S90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U90,'travel frequence'!$A$1:$D$4,MATCH(T90,'travel frequence'!$A$1:$D$1,0),FALSE)*V90*IF(ISNA(VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2256573719852484},{"$f":"IF(VLOOKUP(S90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(X90=\"N\",0,SUM(Z90,'Other cost'!$B$16,VLOOKUP(AA90,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(Y90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AC90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE90,'travel frequence'!$A$1:$D$4,MATCH(AD90,'travel frequence'!$A$1:$D$1,0),FALSE)*AF90*IF(ISNA(VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":287.86548365141078},{"$f":"IF(VLOOKUP(AC90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AH90=\"N\",0,SUM(AJ90,'Other cost'!$B$16,VLOOKUP(AK90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AI90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(AM90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO90,'travel frequence'!$A$1:$D$4,MATCH(AN90,'travel frequence'!$A$1:$D$1,0),FALSE)*AP90*IF(ISNA(VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":54.163312233488632},{"$f":"IF(VLOOKUP(AM90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(AR90=\"N\",0,SUM(AT90,'Other cost'!$B$16,VLOOKUP(AU90,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(AS90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AW90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY90,'travel frequence'!$A$1:$D$4,MATCH(AX90,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ90*IF(ISNA(VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1026.3455274498517},{"$f":"IF(VLOOKUP(AW90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BB90=\"N\",0,SUM(BD90,'Other cost'!$B$16,VLOOKUP(BE90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BC90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI90,'travel frequence'!$A$1:$D$4,MATCH(BH90,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ90*IF(ISNA(VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9128680120850232},{"$f":"IF(VLOOKUP(BG90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BL90=\"N\",0,SUM(BN90,'Other cost'!$B$16,VLOOKUP(BO90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BM90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Poland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS90,'travel frequence'!$A$1:$D$4,MATCH(BR90,'travel frequence'!$A$1:$D$1,0),FALSE)*BT90*IF(ISNA(VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2768582826516806},{"$f":"IF(VLOOKUP(BQ90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(BV90=\"N\",0,SUM(BX90,'Other cost'!$B$16,VLOOKUP(BY90,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(BW90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CA90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC90,'travel frequence'!$A$1:$D$4,MATCH(CB90,'travel frequence'!$A$1:$D$1,0),FALSE)*CD90*IF(ISNA(VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":105.54098921727631},{"$f":"IF(VLOOKUP(CA90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CF90=\"N\",0,SUM(CH90,'Other cost'!$B$16,VLOOKUP(CI90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CG90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CK90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM90,'travel frequence'!$A$1:$D$4,MATCH(CL90,'travel frequence'!$A$1:$D$1,0),FALSE)*CN90*IF(ISNA(VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.00455333216257},{"$f":"IF(VLOOKUP(CK90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CP90=\"N\",0,SUM(CR90,'Other cost'!$B$16,VLOOKUP(CS90,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(CQ90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU90,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR89,IF(ISNA(VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU90,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW90,'travel frequence'!$A$1:$D$4,MATCH(CV90,'travel frequence'!$A$1:$D$1,0),FALSE)*CX90*IF(ISNA(VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX90,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU90,'Industry Type P'!$A$1:$S$102,MATCH($C90,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ90=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H90,IF(CZ90=\"N\",0,SUM(DB90,'Other cost'!$B$16,VLOOKUP(DC90,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA90>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE),HLOOKUP(DA90,'Salary in Industry'!$N$1:$AQ$1001,$B90+1,FALSE)),IF(ISNA(VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU90,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A90=0,0,IF(A90=1,M90,IF(A90=2,M90+W90,IF(A90=3,M90+W90+AG90,IF(A90=4,M90+W90+AG90+AQ90,IF(A90=5,M90+W90+AG90+AQ90+BA90,IF(A90=6,M90+W90+AG90+AQ90+BA90+BK90,IF(A90=7,M90+W90+AG90+AQ90+BA90+BK90+BU90,IF(A90=8,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90,IF(A90=9,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90,IF(A90=10,M90+W90+AG90+AQ90+BA90+BK90+BU90+CE90+CO90+CY90))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3.4418022326789885}]
[2,93,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},41,329,9569,34592707,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(I95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K95,'travel frequence'!$A$1:$D$4,MATCH(J95,'travel frequence'!$A$1:$D$1,0),FALSE)*L95*IF(ISNA(VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16610.15491942524},{"$f":"IF(VLOOKUP(I95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(N95=\"N\",0,SUM(P95,'Other cost'!$B$16,VLOOKUP(Q95,'Other cost'!$A$9:$B$13,2,FALSE),IF(O95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(O95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(S95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U95,'travel frequence'!$A$1:$D$4,MATCH(T95,'travel frequence'!$A$1:$D$1,0),FALSE)*V95*IF(ISNA(VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(X95=\"N\",0,SUM(Z95,'Other cost'!$B$16,VLOOKUP(AA95,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(Y95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(AC95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE95,'travel frequence'!$A$1:$D$4,MATCH(AD95,'travel frequence'!$A$1:$D$1,0),FALSE)*AF95*IF(ISNA(VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.574124193419733},{"$f":"IF(VLOOKUP(AC95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AH95=\"N\",0,SUM(AJ95,'Other cost'!$B$16,VLOOKUP(AK95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AI95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Costa Rica"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(AM95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO95,'travel frequence'!$A$1:$D$4,MATCH(AN95,'travel frequence'!$A$1:$D$1,0),FALSE)*AP95*IF(ISNA(VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.9687016341299568},{"$f":"IF(VLOOKUP(AM95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(AR95=\"N\",0,SUM(AT95,'Other cost'!$B$16,VLOOKUP(AU95,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(AS95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AW95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY95,'travel frequence'!$A$1:$D$4,MATCH(AX95,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ95*IF(ISNA(VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":11.916456716676166},{"$f":"IF(VLOOKUP(AW95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BB95=\"N\",0,SUM(BD95,'Other cost'!$B$16,VLOOKUP(BE95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BC95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(BG95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI95,'travel frequence'!$A$1:$D$4,MATCH(BH95,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ95*IF(ISNA(VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8419847177088036},{"$f":"IF(VLOOKUP(BG95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BL95=\"N\",0,SUM(BN95,'Other cost'!$B$16,VLOOKUP(BO95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BM95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS95,'travel frequence'!$A$1:$D$4,MATCH(BR95,'travel frequence'!$A$1:$D$1,0),FALSE)*BT95*IF(ISNA(VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.0374699953576263},{"$f":"IF(VLOOKUP(BQ95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(BV95=\"N\",0,SUM(BX95,'Other cost'!$B$16,VLOOKUP(BY95,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(BW95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CA95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC95,'travel frequence'!$A$1:$D$4,MATCH(CB95,'travel frequence'!$A$1:$D$1,0),FALSE)*CD95*IF(ISNA(VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10884.492086361566},{"$f":"IF(VLOOKUP(CA95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CF95=\"N\",0,SUM(CH95,'Other cost'!$B$16,VLOOKUP(CI95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CG95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CK95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM95,'travel frequence'!$A$1:$D$4,MATCH(CL95,'travel frequence'!$A$1:$D$1,0),FALSE)*CN95*IF(ISNA(VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4306.6290509046385},{"$f":"IF(VLOOKUP(CK95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CP95=\"N\",0,SUM(CR95,'Other cost'!$B$16,VLOOKUP(CS95,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(CQ95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Philippines"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU95,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR94,IF(ISNA(VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU95,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW95,'travel frequence'!$A$1:$D$4,MATCH(CV95,'travel frequence'!$A$1:$D$1,0),FALSE)*CX95*IF(ISNA(VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX95,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3222.6475891123141},{"$f":"IF(VLOOKUP(CU95,'Industry Type P'!$A$1:$S$102,MATCH($C95,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ95=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H95,IF(CZ95=\"N\",0,SUM(DB95,'Other cost'!$B$16,VLOOKUP(DC95,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA95>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE),HLOOKUP(DA95,'Salary in Industry'!$N$1:$AQ$1001,$B95+1,FALSE)),IF(ISNA(VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU95,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A95=0,0,IF(A95=1,M95,IF(A95=2,M95+W95,IF(A95=3,M95+W95+AG95,IF(A95=4,M95+W95+AG95+AQ95,IF(A95=5,M95+W95+AG95+AQ95+BA95,IF(A95=6,M95+W95+AG95+AQ95+BA95+BK95,IF(A95=7,M95+W95+AG95+AQ95+BA95+BK95+BU95,IF(A95=8,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95,IF(A95=9,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95,IF(A95=10,M95+W95+AG95+AQ95+BA95+BK95+BU95+CE95+CO95+CY95))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":17723.168239544546}]
[9,95,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},27,266,15086,8393047,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K97,'travel frequence'!$A$1:$D$4,MATCH(J97,'travel frequence'!$A$1:$D$1,0),FALSE)*L97*IF(ISNA(VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(N97=\"N\",0,SUM(P97,'Other cost'!$B$16,VLOOKUP(Q97,'Other cost'!$A$9:$B$13,2,FALSE),IF(O97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(O97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(S97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U97,'travel frequence'!$A$1:$D$4,MATCH(T97,'travel frequence'!$A$1:$D$1,0),FALSE)*V97*IF(ISNA(VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":265.41808952488901},{"$f":"IF(VLOOKUP(S97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(X97=\"N\",0,SUM(Z97,'Other cost'!$B$16,VLOOKUP(AA97,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(Y97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE97,'travel frequence'!$A$1:$D$4,MATCH(AD97,'travel frequence'!$A$1:$D$1,0),FALSE)*AF97*IF(ISNA(VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.11341203966094},{"$f":"IF(VLOOKUP(AC97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AH97=\"N\",0,SUM(AJ97,'Other cost'!$B$16,VLOOKUP(AK97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AI97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO97,'travel frequence'!$A$1:$D$4,MATCH(AN97,'travel frequence'!$A$1:$D$1,0),FALSE)*AP97*IF(ISNA(VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.5839634002203384},{"$f":"IF(VLOOKUP(AM97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(AR97=\"N\",0,SUM(AT97,'Other cost'!$B$16,VLOOKUP(AU97,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(AS97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY97,'travel frequence'!$A$1:$D$4,MATCH(AX97,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ97*IF(ISNA(VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.030090844621874},{"$f":"IF(VLOOKUP(AW97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BB97=\"N\",0,SUM(BD97,'Other cost'!$B$16,VLOOKUP(BE97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BC97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(BG97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI97,'travel frequence'!$A$1:$D$4,MATCH(BH97,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ97*IF(ISNA(VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":316.25761883156434},{"$f":"IF(VLOOKUP(BG97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BL97=\"N\",0,SUM(BN97,'Other cost'!$B$16,VLOOKUP(BO97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BM97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(BQ97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS97,'travel frequence'!$A$1:$D$4,MATCH(BR97,'travel frequence'!$A$1:$D$1,0),FALSE)*BT97*IF(ISNA(VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.084360018363064},{"$f":"IF(VLOOKUP(BQ97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(BV97=\"N\",0,SUM(BX97,'Other cost'!$B$16,VLOOKUP(BY97,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(BW97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC97,'travel frequence'!$A$1:$D$4,MATCH(CB97,'travel frequence'!$A$1:$D$1,0),FALSE)*CD97*IF(ISNA(VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CF97=\"N\",0,SUM(CH97,'Other cost'!$B$16,VLOOKUP(CI97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CG97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM97,'travel frequence'!$A$1:$D$4,MATCH(CL97,'travel frequence'!$A$1:$D$1,0),FALSE)*CN97*IF(ISNA(VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CP97=\"N\",0,SUM(CR97,'Other cost'!$B$16,VLOOKUP(CS97,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(CQ97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU97,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR96,IF(ISNA(VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU97,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW97,'travel frequence'!$A$1:$D$4,MATCH(CV97,'travel frequence'!$A$1:$D$1,0),FALSE)*CX97*IF(ISNA(VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX97,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1290.2268240793219},{"$f":"IF(VLOOKUP(CU97,'Industry Type P'!$A$1:$S$102,MATCH($C97,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ97=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H97,IF(CZ97=\"N\",0,SUM(DB97,'Other cost'!$B$16,VLOOKUP(DC97,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA97>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE),HLOOKUP(DA97,'Salary in Industry'!$N$1:$AQ$1001,$B97+1,FALSE)),IF(ISNA(VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU97,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A97=0,0,IF(A97=1,M97,IF(A97=2,M97+W97,IF(A97=3,M97+W97+AG97,IF(A97=4,M97+W97+AG97+AQ97,IF(A97=5,M97+W97+AG97+AQ97+BA97,IF(A97=6,M97+W97+AG97+AQ97+BA97+BK97,IF(A97=7,M97+W97+AG97+AQ97+BA97+BK97+BU97,IF(A97=8,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97,IF(A97=9,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97,IF(A97=10,M97+W97+AG97+AQ97+BA97+BK97+BU97+CE97+CO97+CY97))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":1375.8935199837049}]
[7,100,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},15,122,16340,19964514,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(I102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K102,'travel frequence'!$A$1:$D$4,MATCH(J102,'travel frequence'!$A$1:$D$1,0),FALSE)*L102*IF(ISNA(VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1543.2257384619363},{"$f":"IF(VLOOKUP(I102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(N102=\"N\",0,SUM(P102,'Other cost'!$B$16,VLOOKUP(Q102,'Other cost'!$A$9:$B$13,2,FALSE),IF(O102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(O102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(S102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U102,'travel frequence'!$A$1:$D$4,MATCH(T102,'travel frequence'!$A$1:$D$1,0),FALSE)*V102*IF(ISNA(VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(X102=\"N\",0,SUM(Z102,'Other cost'!$B$16,VLOOKUP(AA102,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(Y102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(AC102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE102,'travel frequence'!$A$1:$D$4,MATCH(AD102,'travel frequence'!$A$1:$D$1,0),FALSE)*AF102*IF(ISNA(VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AH102=\"N\",0,SUM(AJ102,'Other cost'!$B$16,VLOOKUP(AK102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AI102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AM102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO102,'travel frequence'!$A$1:$D$4,MATCH(AN102,'travel frequence'!$A$1:$D$1,0),FALSE)*AP102*IF(ISNA(VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30.884938014626769},{"$f":"IF(VLOOKUP(AM102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(AR102=\"N\",0,SUM(AT102,'Other cost'!$B$16,VLOOKUP(AU102,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(AS102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY102,'travel frequence'!$A$1:$D$4,MATCH(AX102,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ102*IF(ISNA(VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BB102=\"N\",0,SUM(BD102,'Other cost'!$B$16,VLOOKUP(BE102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BC102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Northern Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BG102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI102,'travel frequence'!$A$1:$D$4,MATCH(BH102,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ102*IF(ISNA(VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":121.21537128300855},{"$f":"IF(VLOOKUP(BG102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BL102=\"N\",0,SUM(BN102,'Other cost'!$B$16,VLOOKUP(BO102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BM102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Togo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(BQ102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS102,'travel frequence'!$A$1:$D$4,MATCH(BR102,'travel frequence'!$A$1:$D$1,0),FALSE)*BT102*IF(ISNA(VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3610.6706339619568},{"$f":"IF(VLOOKUP(BQ102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(BV102=\"N\",0,SUM(BX102,'Other cost'!$B$16,VLOOKUP(BY102,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(BW102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC102,'travel frequence'!$A$1:$D$4,MATCH(CB102,'travel frequence'!$A$1:$D$1,0),FALSE)*CD102*IF(ISNA(VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.499132888678844},{"$f":"IF(VLOOKUP(CA102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CF102=\"N\",0,SUM(CH102,'Other cost'!$B$16,VLOOKUP(CI102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CG102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM102,'travel frequence'!$A$1:$D$4,MATCH(CL102,'travel frequence'!$A$1:$D$1,0),FALSE)*CN102*IF(ISNA(VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.1849433784686498},{"$f":"IF(VLOOKUP(CK102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CP102=\"N\",0,SUM(CR102,'Other cost'!$B$16,VLOOKUP(CS102,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(CQ102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU102,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR101,IF(ISNA(VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU102,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW102,'travel frequence'!$A$1:$D$4,MATCH(CV102,'travel frequence'!$A$1:$D$1,0),FALSE)*CX102*IF(ISNA(VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX102,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.632209888091406},{"$f":"IF(VLOOKUP(CU102,'Industry Type P'!$A$1:$S$102,MATCH($C102,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ102=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H102,IF(CZ102=\"N\",0,SUM(DB102,'Other cost'!$B$16,VLOOKUP(DC102,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA102>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE),HLOOKUP(DA102,'Salary in Industry'!$N$1:$AQ$1001,$B102+1,FALSE)),IF(ISNA(VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU102,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A102=0,0,IF(A102=1,M102,IF(A102=2,M102+W102,IF(A102=3,M102+W102+AG102,IF(A102=4,M102+W102+AG102+AQ102,IF(A102=5,M102+W102+AG102+AQ102+BA102,IF(A102=6,M102+W102+AG102+AQ102+BA102+BK102,IF(A102=7,M102+W102+AG102+AQ102+BA102+BK102+BU102,IF(A102=8,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102,IF(A102=9,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102,IF(A102=10,M102+W102+AG102+AQ102+BA102+BK102+BU102+CE102+CO102+CY102))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":5661.5409263064093}]
[8,105,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},37,421,17260,35890509,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(I107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K107,'travel frequence'!$A$1:$D$4,MATCH(J107,'travel frequence'!$A$1:$D$1,0),FALSE)*L107*IF(ISNA(VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3440.5320190357284},{"$f":"IF(VLOOKUP(I107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(N107=\"N\",0,SUM(P107,'Other cost'!$B$16,VLOOKUP(Q107,'Other cost'!$A$9:$B$13,2,FALSE),IF(O107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(O107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U107,'travel frequence'!$A$1:$D$4,MATCH(T107,'travel frequence'!$A$1:$D$1,0),FALSE)*V107*IF(ISNA(VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31289.483612696738},{"$f":"IF(VLOOKUP(S107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(X107=\"N\",0,SUM(Z107,'Other cost'!$B$16,VLOOKUP(AA107,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(Y107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE107,'travel frequence'!$A$1:$D$4,MATCH(AD107,'travel frequence'!$A$1:$D$1,0),FALSE)*AF107*IF(ISNA(VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":279.54322654665293},{"$f":"IF(VLOOKUP(AC107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AH107=\"N\",0,SUM(AJ107,'Other cost'!$B$16,VLOOKUP(AK107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AI107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO107,'travel frequence'!$A$1:$D$4,MATCH(AN107,'travel frequence'!$A$1:$D$1,0),FALSE)*AP107*IF(ISNA(VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3548.0486446305945},{"$f":"IF(VLOOKUP(AM107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(AR107=\"N\",0,SUM(AT107,'Other cost'!$B$16,VLOOKUP(AU107,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(AS107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Egypt"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY107,'travel frequence'!$A$1:$D$4,MATCH(AX107,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ107*IF(ISNA(VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.727701770169119},{"$f":"IF(VLOOKUP(AW107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BB107=\"N\",0,SUM(BD107,'Other cost'!$B$16,VLOOKUP(BE107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BC107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI107,'travel frequence'!$A$1:$D$4,MATCH(BH107,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ107*IF(ISNA(VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":694.36672603552802},{"$f":"IF(VLOOKUP(BG107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BL107=\"N\",0,SUM(BN107,'Other cost'!$B$16,VLOOKUP(BO107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BM107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(BQ107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS107,'travel frequence'!$A$1:$D$4,MATCH(BR107,'travel frequence'!$A$1:$D$1,0),FALSE)*BT107*IF(ISNA(VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.215710765274272},{"$f":"IF(VLOOKUP(BQ107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(BV107=\"N\",0,SUM(BX107,'Other cost'!$B$16,VLOOKUP(BY107,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(BW107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CA107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC107,'travel frequence'!$A$1:$D$4,MATCH(CB107,'travel frequence'!$A$1:$D$1,0),FALSE)*CD107*IF(ISNA(VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":27.416739526690961},{"$f":"IF(VLOOKUP(CA107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CF107=\"N\",0,SUM(CH107,'Other cost'!$B$16,VLOOKUP(CI107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CG107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CK107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM107,'travel frequence'!$A$1:$D$4,MATCH(CL107,'travel frequence'!$A$1:$D$1,0),FALSE)*CN107*IF(ISNA(VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.700464166346237},{"$f":"IF(VLOOKUP(CK107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CP107=\"N\",0,SUM(CR107,'Other cost'!$B$16,VLOOKUP(CS107,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(CQ107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CU107,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR106,IF(ISNA(VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU107,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW107,'travel frequence'!$A$1:$D$4,MATCH(CV107,'travel frequence'!$A$1:$D$1,0),FALSE)*CX107*IF(ISNA(VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX107,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.198644634227465},{"$f":"IF(VLOOKUP(CU107,'Industry Type P'!$A$1:$S$102,MATCH($C107,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ107=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H107,IF(CZ107=\"N\",0,SUM(DB107,'Other cost'!$B$16,VLOOKUP(DC107,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA107>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE),HLOOKUP(DA107,'Salary in Industry'!$N$1:$AQ$1001,$B107+1,FALSE)),IF(ISNA(VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU107,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A107=0,0,IF(A107=1,M107,IF(A107=2,M107+W107,IF(A107=3,M107+W107+AG107,IF(A107=4,M107+W107+AG107+AQ107,IF(A107=5,M107+W107+AG107+AQ107+BA107,IF(A107=6,M107+W107+AG107+AQ107+BA107+BK107,IF(A107=7,M107+W107+AG107+AQ107+BA107+BK107+BU107,IF(A107=8,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107,IF(A107=9,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107,IF(A107=10,M107+W107+AG107+AQ107+BA107+BK107+BU107+CE107+CO107+CY107))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":41990.322751654428}]
[2,109,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},7,101,16114,17925074,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!I111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K111,'travel frequence'!$A$1:$D$4,MATCH(J111,'travel frequence'!$A$1:$D$1,0),FALSE)*L111*IF(ISNA(VLOOKUP(L111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(O111,Negotiation_Team,2,FALSE),VLOOKUP(O111,Recording_Equipment,2,FALSE),VLOOKUP(O111,Security,2,FALSE))","v":0},{"$f":"IF(N111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(N111=\"N\",0,SUM(P111,'Other cost'!$B$16,VLOOKUP(Q111,'Other cost'!$A$9:$B$13,2,FALSE),IF(O111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(O111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(I111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!S111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U111,'travel frequence'!$A$1:$D$4,MATCH(T111,'travel frequence'!$A$1:$D$1,0),FALSE)*V111*IF(ISNA(VLOOKUP(V111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(Y111,Negotiation_Team,2,FALSE),VLOOKUP(Y111,Recording_Equipment,2,FALSE),VLOOKUP(Y111,Security,2,FALSE))","v":0},{"$f":"IF(X111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(X111=\"N\",0,SUM(Z111,'Other cost'!$B$16,VLOOKUP(AA111,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(Y111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(S111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkey"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AC111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!AC111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE111,'travel frequence'!$A$1:$D$4,MATCH(AD111,'travel frequence'!$A$1:$D$1,0),FALSE)*AF111*IF(ISNA(VLOOKUP(AF111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1218.3783013428456},{"$f":"IF(VLOOKUP(AC111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AI111,Negotiation_Team,2,FALSE),VLOOKUP(AI111,Recording_Equipment,2,FALSE),VLOOKUP(AI111,Security,2,FALSE))","v":0},{"$f":"IF(AH111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(AH111=\"N\",0,SUM(AJ111,'Other cost'!$B$16,VLOOKUP(AK111,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(AI111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(AC111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(AM111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!AM111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO111,'travel frequence'!$A$1:$D$4,MATCH(AN111,'travel frequence'!$A$1:$D$1,0),FALSE)*AP111*IF(ISNA(VLOOKUP(AP111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4505.3136544145655},{"$f":"IF(VLOOKUP(AM111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(AS111,Negotiation_Team,2,FALSE),VLOOKUP(AS111,Recording_Equipment,2,FALSE),VLOOKUP(AS111,Security,2,FALSE))","v":0},{"$f":"IF(AR111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(AR111=\"N\",0,SUM(AT111,'Other cost'!$B$16,VLOOKUP(AU111,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(AS111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(AM111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!AW111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY111,'travel frequence'!$A$1:$D$4,MATCH(AX111,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ111*IF(ISNA(VLOOKUP(AZ111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.4804181788102},{"$f":"IF(VLOOKUP(AW111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BC111,Negotiation_Team,2,FALSE),VLOOKUP(BC111,Recording_Equipment,2,FALSE),VLOOKUP(BC111,Security,2,FALSE))","v":0},{"$f":"IF(BB111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(BB111=\"N\",0,SUM(BD111,'Other cost'!$B$16,VLOOKUP(BE111,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(BC111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(AW111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!BG111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI111,'travel frequence'!$A$1:$D$4,MATCH(BH111,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ111*IF(ISNA(VLOOKUP(BJ111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.8430743216814829},{"$f":"IF(VLOOKUP(BG111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BM111,Negotiation_Team,2,FALSE),VLOOKUP(BM111,Recording_Equipment,2,FALSE),VLOOKUP(BM111,Security,2,FALSE))","v":0},{"$f":"IF(BL111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(BL111=\"N\",0,SUM(BN111,'Other cost'!$B$16,VLOOKUP(BO111,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(BM111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(BG111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!BQ111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS111,'travel frequence'!$A$1:$D$4,MATCH(BR111,'travel frequence'!$A$1:$D$1,0),FALSE)*BT111*IF(ISNA(VLOOKUP(BT111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":225.77765018145726},{"$f":"IF(VLOOKUP(BQ111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(BW111,Negotiation_Team,2,FALSE),VLOOKUP(BW111,Recording_Equipment,2,FALSE),VLOOKUP(BW111,Security,2,FALSE))","v":0},{"$f":"IF(BV111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(BV111=\"N\",0,SUM(BX111,'Other cost'!$B$16,VLOOKUP(BY111,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(BW111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(BQ111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!CA111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC111,'travel frequence'!$A$1:$D$4,MATCH(CB111,'travel frequence'!$A$1:$D$1,0),FALSE)*CD111*IF(ISNA(VLOOKUP(CD111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34.493807666611524},{"$f":"IF(VLOOKUP(CA111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CG111,Negotiation_Team,2,FALSE),VLOOKUP(CG111,Recording_Equipment,2,FALSE),VLOOKUP(CG111,Security,2,FALSE))","v":0},{"$f":"IF(CF111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(CF111=\"N\",0,SUM(CH111,'Other cost'!$B$16,VLOOKUP(CI111,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(CG111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(CA111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Bolivia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!CK111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM111,'travel frequence'!$A$1:$D$4,MATCH(CL111,'travel frequence'!$A$1:$D$1,0),FALSE)*CN111*IF(ISNA(VLOOKUP(CN111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":48.952699607525048},{"$f":"IF(VLOOKUP(CK111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(CQ111,Negotiation_Team,2,FALSE),VLOOKUP(CQ111,Recording_Equipment,2,FALSE),VLOOKUP(CQ111,Security,2,FALSE))","v":0},{"$f":"IF(CP111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(CP111=\"N\",0,SUM(CR111,'Other cost'!$B$16,VLOOKUP(CS111,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(CQ111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(CK111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(CU111,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR110,IF(ISNA(VLOOKUP(Simulation!CU111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU111,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW111,'travel frequence'!$A$1:$D$4,MATCH(CV111,'travel frequence'!$A$1:$D$1,0),FALSE)*CX111*IF(ISNA(VLOOKUP(CX111,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX111,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.6301079363111359},{"$f":"IF(VLOOKUP(CU111,'Industry Type P'!$A$1:$S$102,MATCH($C111,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ111=\"N\",0,RANDBETWEEN(1,200))","v":0},{"$f":"SUM(VLOOKUP(DA111,Negotiation_Team,2,FALSE),VLOOKUP(DA111,Recording_Equipment,2,FALSE),VLOOKUP(DA111,Security,2,FALSE))","v":0},{"$f":"IF(CZ111=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H111,IF(CZ111=\"N\",0,SUM(DB111,'Other cost'!$B$16,VLOOKUP(DC111,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA111>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE),HLOOKUP(DA111,'Salary in Industry'!$N$1:$AQ$1001,$B111+1,FALSE)),IF(ISNA(VLOOKUP(CU111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU111,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A111=0,0,IF(A111=1,M111,IF(A111=2,M111+W111,IF(A111=3,M111+W111+AG111,IF(A111=4,M111+W111+AG111+AQ111,IF(A111=5,M111+W111+AG111+AQ111+BA111,IF(A111=6,M111+W111+AG111+AQ111+BA111+BK111,IF(A111=7,M111+W111+AG111+AQ111+BA111+BK111+BU111,IF(A111=8,M111+W111+AG111+AQ111+BA111+BK111+BU111+CE111,IF(A111=9,M111+W111+AG111+AQ111+BA111+BK111+BU111+CE111+CO111,IF(A111=10,M111+W111+AG111+AQ111+BA111+BK111+BU111+CE111+CO111+CY111))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":0}]
[8,112,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},38,494,16260,43150244,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nangladesh"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(I114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K114,'travel frequence'!$A$1:$D$4,MATCH(J114,'travel frequence'!$A$1:$D$1,0),FALSE)*L114*IF(ISNA(VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":23153.206136518555},{"$f":"IF(VLOOKUP(I114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(N114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(N114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(N114=\"N\",0,SUM(P114,'Other cost'!$B$16,VLOOKUP(Q114,'Other cost'!$A$9:$B$13,2,FALSE),IF(O114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(O114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Faso"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(S114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U114,'travel frequence'!$A$1:$D$4,MATCH(T114,'travel frequence'!$A$1:$D$1,0),FALSE)*V114*IF(ISNA(VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.9815608890532133},{"$f":"IF(VLOOKUP(S114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(X114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(X114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(X114=\"N\",0,SUM(Z114,'Other cost'!$B$16,VLOOKUP(AA114,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(Y114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(AC114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE114,'travel frequence'!$A$1:$D$4,MATCH(AD114,'travel frequence'!$A$1:$D$1,0),FALSE)*AF114*IF(ISNA(VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.828400938921535},{"$f":"IF(VLOOKUP(AC114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AH114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AH114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AH114=\"N\",0,SUM(AJ114,'Other cost'!$B$16,VLOOKUP(AK114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AI114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO114,'travel frequence'!$A$1:$D$4,MATCH(AN114,'travel frequence'!$A$1:$D$1,0),FALSE)*AP114*IF(ISNA(VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":900.84656632944734},{"$f":"IF(VLOOKUP(AM114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(AR114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(AR114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(AR114=\"N\",0,SUM(AT114,'Other cost'!$B$16,VLOOKUP(AU114,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(AS114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AW114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY114,'travel frequence'!$A$1:$D$4,MATCH(AX114,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ114*IF(ISNA(VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.262894506908223},{"$f":"IF(VLOOKUP(AW114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BB114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BB114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BB114=\"N\",0,SUM(BD114,'Other cost'!$B$16,VLOOKUP(BE114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BC114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(BG114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI114,'travel frequence'!$A$1:$D$4,MATCH(BH114,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ114*IF(ISNA(VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BL114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BL114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BL114=\"N\",0,SUM(BN114,'Other cost'!$B$16,VLOOKUP(BO114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BM114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS114,'travel frequence'!$A$1:$D$4,MATCH(BR114,'travel frequence'!$A$1:$D$1,0),FALSE)*BT114*IF(ISNA(VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.4490553597452},{"$f":"IF(VLOOKUP(BQ114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(BV114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(BV114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(BV114=\"N\",0,SUM(BX114,'Other cost'!$B$16,VLOOKUP(BY114,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(BW114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(CA114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC114,'travel frequence'!$A$1:$D$4,MATCH(CB114,'travel frequence'!$A$1:$D$1,0),FALSE)*CD114*IF(ISNA(VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CF114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CF114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CF114=\"N\",0,SUM(CH114,'Other cost'!$B$16,VLOOKUP(CI114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CG114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM114,'travel frequence'!$A$1:$D$4,MATCH(CL114,'travel frequence'!$A$1:$D$1,0),FALSE)*CN114*IF(ISNA(VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10034.830184532484},{"$f":"IF(VLOOKUP(CK114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CP114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CP114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CP114=\"N\",0,SUM(CR114,'Other cost'!$B$16,VLOOKUP(CS114,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(CQ114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CU114,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR113,IF(ISNA(VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU114,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW114,'travel frequence'!$A$1:$D$4,MATCH(CV114,'travel frequence'!$A$1:$D$1,0),FALSE)*CX114*IF(ISNA(VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX114,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":607.62704002683006},{"$f":"IF(VLOOKUP(CU114,'Industry Type P'!$A$1:$S$102,MATCH($C114,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},{"$f":"IF(CZ114=\"N\",0,RANDBETWEEN(1,200))","v":0},0,{"$f":"IF(CZ114=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H114,IF(CZ114=\"N\",0,SUM(DB114,'Other cost'!$B$16,VLOOKUP(DC114,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA114>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE),HLOOKUP(DA114,'Salary in Industry'!$N$1:$AQ$1001,$B114+1,FALSE)),IF(ISNA(VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU114,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A114=0,0,IF(A114=1,M114,IF(A114=2,M114+W114,IF(A114=3,M114+W114+AG114,IF(A114=4,M114+W114+AG114+AQ114,IF(A114=5,M114+W114+AG114+AQ114+BA114,IF(A114=6,M114+W114+AG114+AQ114+BA114+BK114,IF(A114=7,M114+W114+AG114+AQ114+BA114+BK114+BU114,IF(A114=8,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114,IF(A114=9,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114,IF(A114=10,M114+W114+AG114+AQ114+BA114+BK114+BU114+CE114+CO114+CY114))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":28907.993951002107}]
[4,117,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},42,139,230,34822080,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(I119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K119,'travel frequence'!$A$1:$D$4,MATCH(J119,'travel frequence'!$A$1:$D$1,0),FALSE)*L119*IF(ISNA(VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":342.12744313108607},{"$f":"IF(VLOOKUP(I119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(N119=\"N\",0,SUM(P119,'Other cost'!$B$16,VLOOKUP(Q119,'Other cost'!$A$9:$B$13,2,FALSE),IF(O119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(O119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U119,'travel frequence'!$A$1:$D$4,MATCH(T119,'travel frequence'!$A$1:$D$1,0),FALSE)*V119*IF(ISNA(VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(X119=\"N\",0,SUM(Z119,'Other cost'!$B$16,VLOOKUP(AA119,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(Y119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE119,'travel frequence'!$A$1:$D$4,MATCH(AD119,'travel frequence'!$A$1:$D$1,0),FALSE)*AF119*IF(ISNA(VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.794500881863382},{"$f":"IF(VLOOKUP(AC119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AH119=\"N\",0,SUM(AJ119,'Other cost'!$B$16,VLOOKUP(AK119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AI119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(AM119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO119,'travel frequence'!$A$1:$D$4,MATCH(AN119,'travel frequence'!$A$1:$D$1,0),FALSE)*AP119*IF(ISNA(VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.2461106150636},{"$f":"IF(VLOOKUP(AM119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(AR119=\"N\",0,SUM(AT119,'Other cost'!$B$16,VLOOKUP(AU119,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(AS119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Pakistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AW119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY119,'travel frequence'!$A$1:$D$4,MATCH(AX119,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ119*IF(ISNA(VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BB119=\"N\",0,SUM(BD119,'Other cost'!$B$16,VLOOKUP(BE119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BC119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BG119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI119,'travel frequence'!$A$1:$D$4,MATCH(BH119,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ119*IF(ISNA(VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BL119=\"N\",0,SUM(BN119,'Other cost'!$B$16,VLOOKUP(BO119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BM119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BQ119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS119,'travel frequence'!$A$1:$D$4,MATCH(BR119,'travel frequence'!$A$1:$D$1,0),FALSE)*BT119*IF(ISNA(VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":116.12782926849437},{"$f":"IF(VLOOKUP(BQ119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(BV119=\"N\",0,SUM(BX119,'Other cost'!$B$16,VLOOKUP(BY119,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(BW119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CA119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC119,'travel frequence'!$A$1:$D$4,MATCH(CB119,'travel frequence'!$A$1:$D$1,0),FALSE)*CD119*IF(ISNA(VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.01373295523445},{"$f":"IF(VLOOKUP(CA119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CF119=\"N\",0,SUM(CH119,'Other cost'!$B$16,VLOOKUP(CI119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CG119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tanzania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(CK119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM119,'travel frequence'!$A$1:$D$4,MATCH(CL119,'travel frequence'!$A$1:$D$1,0),FALSE)*CN119*IF(ISNA(VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4616263030450023},{"$f":"IF(VLOOKUP(CK119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CP119=\"N\",0,SUM(CR119,'Other cost'!$B$16,VLOOKUP(CS119,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(CQ119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chile"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU119,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR118,IF(ISNA(VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU119,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW119,'travel frequence'!$A$1:$D$4,MATCH(CV119,'travel frequence'!$A$1:$D$1,0),FALSE)*CX119*IF(ISNA(VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX119,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":490.12871103753946},{"$f":"IF(VLOOKUP(CU119,'Industry Type P'!$A$1:$S$102,MATCH($C119,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ119=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H119,IF(CZ119=\"N\",0,SUM(DB119,'Other cost'!$B$16,VLOOKUP(DC119,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA119>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE),HLOOKUP(DA119,'Salary in Industry'!$N$1:$AQ$1001,$B119+1,FALSE)),IF(ISNA(VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU119,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A119=0,0,IF(A119=1,M119,IF(A119=2,M119+W119,IF(A119=3,M119+W119+AG119,IF(A119=4,M119+W119+AG119+AQ119,IF(A119=5,M119+W119+AG119+AQ119+BA119,IF(A119=6,M119+W119+AG119+AQ119+BA119+BK119,IF(A119=7,M119+W119+AG119+AQ119+BA119+BK119+BU119,IF(A119=8,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119,IF(A119=9,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119,IF(A119=10,M119+W119+AG119+AQ119+BA119+BK119+BU119+CE119+CO119+CY119))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":3952.3769608519929}]
[4,124,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},21,77,5173,40842470,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(I126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K126,'travel frequence'!$A$1:$D$4,MATCH(J126,'travel frequence'!$A$1:$D$1,0),FALSE)*L126*IF(ISNA(VLOOKUP(L126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(N126=\"N\",0,SUM(P126,'Other cost'!$B$16,VLOOKUP(Q126,'Other cost'!$A$9:$B$13,2,FALSE),IF(O126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(O126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Dagestan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(S126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U126,'travel frequence'!$A$1:$D$4,MATCH(T126,'travel frequence'!$A$1:$D$1,0),FALSE)*V126*IF(ISNA(VLOOKUP(V126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":358.38843406418783},{"$f":"IF(VLOOKUP(S126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(X126=\"N\",0,SUM(Z126,'Other cost'!$B$16,VLOOKUP(AA126,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(Y126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AC126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE126,'travel frequence'!$A$1:$D$4,MATCH(AD126,'travel frequence'!$A$1:$D$1,0),FALSE)*AF126*IF(ISNA(VLOOKUP(AF126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":30407.364610203054},{"$f":"IF(VLOOKUP(AC126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(AH126=\"N\",0,SUM(AJ126,'Other cost'!$B$16,VLOOKUP(AK126,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(AI126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(AM126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO126,'travel frequence'!$A$1:$D$4,MATCH(AN126,'travel frequence'!$A$1:$D$1,0),FALSE)*AP126*IF(ISNA(VLOOKUP(AP126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.2573657897998025},{"$f":"IF(VLOOKUP(AM126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(AR126=\"N\",0,SUM(AT126,'Other cost'!$B$16,VLOOKUP(AU126,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(AS126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(AW126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY126,'travel frequence'!$A$1:$D$4,MATCH(AX126,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ126*IF(ISNA(VLOOKUP(AZ126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.425193571957394},{"$f":"IF(VLOOKUP(AW126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BB126=\"N\",0,SUM(BD126,'Other cost'!$B$16,VLOOKUP(BE126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BC126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(BG126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI126,'travel frequence'!$A$1:$D$4,MATCH(BH126,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ126*IF(ISNA(VLOOKUP(BJ126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":98.300827629034387},{"$f":"IF(VLOOKUP(BG126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BL126=\"N\",0,SUM(BN126,'Other cost'!$B$16,VLOOKUP(BO126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BM126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS126,'travel frequence'!$A$1:$D$4,MATCH(BR126,'travel frequence'!$A$1:$D$1,0),FALSE)*BT126*IF(ISNA(VLOOKUP(BT126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":72.838182694569227},{"$f":"IF(VLOOKUP(BQ126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(BV126=\"N\",0,SUM(BX126,'Other cost'!$B$16,VLOOKUP(BY126,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(BW126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kuwait"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC126,'travel frequence'!$A$1:$D$4,MATCH(CB126,'travel frequence'!$A$1:$D$1,0),FALSE)*CD126*IF(ISNA(VLOOKUP(CD126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":965.53753828900165},{"$f":"IF(VLOOKUP(CA126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CF126=\"N\",0,SUM(CH126,'Other cost'!$B$16,VLOOKUP(CI126,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(CG126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(CK126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM126,'travel frequence'!$A$1:$D$4,MATCH(CL126,'travel frequence'!$A$1:$D$1,0),FALSE)*CN126*IF(ISNA(VLOOKUP(CN126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8989773557356155},{"$f":"IF(VLOOKUP(CK126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CP126=\"N\",0,SUM(CR126,'Other cost'!$B$16,VLOOKUP(CS126,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(CQ126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CU126,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR125,IF(ISNA(VLOOKUP(Simulation!CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU126,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW126,'travel frequence'!$A$1:$D$4,MATCH(CV126,'travel frequence'!$A$1:$D$1,0),FALSE)*CX126*IF(ISNA(VLOOKUP(CX126,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX126,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2683.4556878935455},{"$f":"IF(VLOOKUP(CU126,'Industry Type P'!$A$1:$S$102,MATCH($C126,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ126=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H126,IF(CZ126=\"N\",0,SUM(DB126,'Other cost'!$B$16,VLOOKUP(DC126,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA126>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE),HLOOKUP(DA126,'Salary in Industry'!$N$1:$AQ$1001,$B126+1,FALSE)),IF(ISNA(VLOOKUP(CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU126,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A126=0,0,IF(A126=1,M126,IF(A126=2,M126+W126,IF(A126=3,M126+W126+AG126,IF(A126=4,M126+W126+AG126+AQ126,IF(A126=5,M126+W126+AG126+AQ126+BA126,IF(A126=6,M126+W126+AG126+AQ126+BA126+BK126,IF(A126=7,M126+W126+AG126+AQ126+BA126+BK126+BU126,IF(A126=8,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126,IF(A126=9,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126+CO126,IF(A126=10,M126+W126+AG126+AQ126+BA126+BK126+BU126+CE126+CO126+CY126))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":32835.048401437118}]
[9,128,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Agriculture, Forestry, Fishing, and Hunting"},27,472,4709,6078288,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(I130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K130,'travel frequence'!$A$1:$D$4,MATCH(J130,'travel frequence'!$A$1:$D$1,0),FALSE)*L130*IF(ISNA(VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3345.0711177825415},{"$f":"IF(VLOOKUP(I130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(N130=\"N\",0,SUM(P130,'Other cost'!$B$16,VLOOKUP(Q130,'Other cost'!$A$9:$B$13,2,FALSE),IF(O130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(O130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U130,'travel frequence'!$A$1:$D$4,MATCH(T130,'travel frequence'!$A$1:$D$1,0),FALSE)*V130*IF(ISNA(VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.214413591800259},{"$f":"IF(VLOOKUP(S130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(X130=\"N\",0,SUM(Z130,'Other cost'!$B$16,VLOOKUP(AA130,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(Y130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(AC130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE130,'travel frequence'!$A$1:$D$4,MATCH(AD130,'travel frequence'!$A$1:$D$1,0),FALSE)*AF130*IF(ISNA(VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":733.31334888608581},{"$f":"IF(VLOOKUP(AC130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AH130=\"N\",0,SUM(AJ130,'Other cost'!$B$16,VLOOKUP(AK130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AI130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO130,'travel frequence'!$A$1:$D$4,MATCH(AN130,'travel frequence'!$A$1:$D$1,0),FALSE)*AP130*IF(ISNA(VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(AR130=\"N\",0,SUM(AT130,'Other cost'!$B$16,VLOOKUP(AU130,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(AS130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY130,'travel frequence'!$A$1:$D$4,MATCH(AX130,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ130*IF(ISNA(VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.7237934264896957},{"$f":"IF(VLOOKUP(AW130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BB130=\"N\",0,SUM(BD130,'Other cost'!$B$16,VLOOKUP(BE130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BC130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BG130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI130,'travel frequence'!$A$1:$D$4,MATCH(BH130,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ130*IF(ISNA(VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BL130=\"N\",0,SUM(BN130,'Other cost'!$B$16,VLOOKUP(BO130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BM130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Algeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS130,'travel frequence'!$A$1:$D$4,MATCH(BR130,'travel frequence'!$A$1:$D$1,0),FALSE)*BT130*IF(ISNA(VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(BV130=\"N\",0,SUM(BX130,'Other cost'!$B$16,VLOOKUP(BY130,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(BW130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC130,'travel frequence'!$A$1:$D$4,MATCH(CB130,'travel frequence'!$A$1:$D$1,0),FALSE)*CD130*IF(ISNA(VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14659.690404364557},{"$f":"IF(VLOOKUP(CA130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CF130=\"N\",0,SUM(CH130,'Other cost'!$B$16,VLOOKUP(CI130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CG130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(CK130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM130,'travel frequence'!$A$1:$D$4,MATCH(CL130,'travel frequence'!$A$1:$D$1,0),FALSE)*CN130*IF(ISNA(VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":215.04028614316334},{"$f":"IF(VLOOKUP(CK130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CP130=\"N\",0,SUM(CR130,'Other cost'!$B$16,VLOOKUP(CS130,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(CQ130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(CU130,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR129,IF(ISNA(VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU130,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW130,'travel frequence'!$A$1:$D$4,MATCH(CV130,'travel frequence'!$A$1:$D$1,0),FALSE)*CX130*IF(ISNA(VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX130,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU130,'Industry Type P'!$A$1:$S$102,MATCH($C130,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ130=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H130,IF(CZ130=\"N\",0,SUM(DB130,'Other cost'!$B$16,VLOOKUP(DC130,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA130>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE),HLOOKUP(DA130,'Salary in Industry'!$N$1:$AQ$1001,$B130+1,FALSE)),IF(ISNA(VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU130,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A130=0,0,IF(A130=1,M130,IF(A130=2,M130+W130,IF(A130=3,M130+W130+AG130,IF(A130=4,M130+W130+AG130+AQ130,IF(A130=5,M130+W130+AG130+AQ130+BA130,IF(A130=6,M130+W130+AG130+AQ130+BA130+BK130,IF(A130=7,M130+W130+AG130+AQ130+BA130+BK130+BU130,IF(A130=8,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130,IF(A130=9,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130,IF(A130=10,M130+W130+AG130+AQ130+BA130+BK130+BU130+CE130+CO130+CY130))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":20243.332783730213}]
[9,129,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},46,355,18646,29137464,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Rwanda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(I131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!I131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K131,'travel frequence'!$A$1:$D$4,MATCH(J131,'travel frequence'!$A$1:$D$1,0),FALSE)*L131*IF(ISNA(VLOOKUP(L131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1563.8312354442407},{"$f":"IF(VLOOKUP(I131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(N131=\"N\",0,SUM(P131,'Other cost'!$B$16,VLOOKUP(Q131,'Other cost'!$A$9:$B$13,2,FALSE),IF(O131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(O131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(I131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(S131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!S131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U131,'travel frequence'!$A$1:$D$4,MATCH(T131,'travel frequence'!$A$1:$D$1,0),FALSE)*V131*IF(ISNA(VLOOKUP(V131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.357725136086225},{"$f":"IF(VLOOKUP(S131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(X131=\"N\",0,SUM(Z131,'Other cost'!$B$16,VLOOKUP(AA131,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(Y131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(S131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AC131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!AC131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE131,'travel frequence'!$A$1:$D$4,MATCH(AD131,'travel frequence'!$A$1:$D$1,0),FALSE)*AF131*IF(ISNA(VLOOKUP(AF131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(AH131=\"N\",0,SUM(AJ131,'Other cost'!$B$16,VLOOKUP(AK131,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(AI131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(AC131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(AM131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!AM131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO131,'travel frequence'!$A$1:$D$4,MATCH(AN131,'travel frequence'!$A$1:$D$1,0),FALSE)*AP131*IF(ISNA(VLOOKUP(AP131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1505.1875641150818},{"$f":"IF(VLOOKUP(AM131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(AR131=\"N\",0,SUM(AT131,'Other cost'!$B$16,VLOOKUP(AU131,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(AS131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(AM131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AW131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!AW131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY131,'travel frequence'!$A$1:$D$4,MATCH(AX131,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ131*IF(ISNA(VLOOKUP(AZ131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.706178620471768},{"$f":"IF(VLOOKUP(AW131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(BB131=\"N\",0,SUM(BD131,'Other cost'!$B$16,VLOOKUP(BE131,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(BC131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(AW131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(BG131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!BG131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI131,'travel frequence'!$A$1:$D$4,MATCH(BH131,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ131*IF(ISNA(VLOOKUP(BJ131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1075.1339743679155},{"$f":"IF(VLOOKUP(BG131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(BL131=\"N\",0,SUM(BN131,'Other cost'!$B$16,VLOOKUP(BO131,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(BM131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(BG131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BQ131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!BQ131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS131,'travel frequence'!$A$1:$D$4,MATCH(BR131,'travel frequence'!$A$1:$D$1,0),FALSE)*BT131*IF(ISNA(VLOOKUP(BT131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.187534438093699},{"$f":"IF(VLOOKUP(BQ131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(BV131=\"N\",0,SUM(BX131,'Other cost'!$B$16,VLOOKUP(BY131,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(BW131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(BQ131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!CA131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC131,'travel frequence'!$A$1:$D$4,MATCH(CB131,'travel frequence'!$A$1:$D$1,0),FALSE)*CD131*IF(ISNA(VLOOKUP(CD131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(CF131=\"N\",0,SUM(CH131,'Other cost'!$B$16,VLOOKUP(CI131,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(CG131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(CA131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(CK131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!CK131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM131,'travel frequence'!$A$1:$D$4,MATCH(CL131,'travel frequence'!$A$1:$D$1,0),FALSE)*CN131*IF(ISNA(VLOOKUP(CN131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.8698552885353052},{"$f":"IF(VLOOKUP(CK131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(CP131=\"N\",0,SUM(CR131,'Other cost'!$B$16,VLOOKUP(CS131,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(CQ131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(CK131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Chechnya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(CU131,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR130,IF(ISNA(VLOOKUP(Simulation!CU131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU131,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW131,'travel frequence'!$A$1:$D$4,MATCH(CV131,'travel frequence'!$A$1:$D$1,0),FALSE)*CX131*IF(ISNA(VLOOKUP(CX131,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX131,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2964.76338386304},{"$f":"IF(VLOOKUP(CU131,'Industry Type P'!$A$1:$S$102,MATCH($C131,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ131=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H131,IF(CZ131=\"N\",0,SUM(DB131,'Other cost'!$B$16,VLOOKUP(DC131,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA131>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE),HLOOKUP(DA131,'Salary in Industry'!$N$1:$AQ$1001,$B131+1,FALSE)),IF(ISNA(VLOOKUP(CU131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU131,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A131=0,0,IF(A131=1,M131,IF(A131=2,M131+W131,IF(A131=3,M131+W131+AG131,IF(A131=4,M131+W131+AG131+AQ131,IF(A131=5,M131+W131+AG131+AQ131+BA131,IF(A131=6,M131+W131+AG131+AQ131+BA131+BK131,IF(A131=7,M131+W131+AG131+AQ131+BA131+BK131+BU131,IF(A131=8,M131+W131+AG131+AQ131+BA131+BK131+BU131+CE131,IF(A131=9,M131+W131+AG131+AQ131+BA131+BK131+BU131+CE131+CO131,IF(A131=10,M131+W131+AG131+AQ131+BA131+BK131+BU131+CE131+CO131+CY131))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":4534.0094392843075}]
[7,133,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},{"$f":"RANDBETWEEN(1,50)","v":31},199,3236,{"$f":"RANDBETWEEN(500000,50000000)","v":40277428},{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":11},{"$f":"IF(ISNA(VLOOKUP(I135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K135,'travel frequence'!$A$1:$D$4,MATCH(J135,'travel frequence'!$A$1:$D$1,0),FALSE)*L135*IF(ISNA(VLOOKUP(L135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":124.65366491135804},{"$f":"IF(VLOOKUP(I135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(N135=\"N\",0,SUM(P135,'Other cost'!$B$16,VLOOKUP(Q135,'Other cost'!$A$9:$B$13,2,FALSE),IF(O135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(O135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Argentina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(S135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U135,'travel frequence'!$A$1:$D$4,MATCH(T135,'travel frequence'!$A$1:$D$1,0),FALSE)*V135*IF(ISNA(VLOOKUP(V135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9651221969077959},{"$f":"IF(VLOOKUP(S135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(X135=\"N\",0,SUM(Z135,'Other cost'!$B$16,VLOOKUP(AA135,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(Y135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":1},{"$f":"IF(ISNA(VLOOKUP(AC135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE135,'travel frequence'!$A$1:$D$4,MATCH(AD135,'travel frequence'!$A$1:$D$1,0),FALSE)*AF135*IF(ISNA(VLOOKUP(AF135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0.80644445682588328},{"$f":"IF(VLOOKUP(AC135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(AH135=\"N\",0,SUM(AJ135,'Other cost'!$B$16,VLOOKUP(AK135,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(AI135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(AM135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO135,'travel frequence'!$A$1:$D$4,MATCH(AN135,'travel frequence'!$A$1:$D$1,0),FALSE)*AP135*IF(ISNA(VLOOKUP(AP135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(AR135=\"N\",0,SUM(AT135,'Other cost'!$B$16,VLOOKUP(AU135,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(AS135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guatemala"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":14},{"$f":"IF(ISNA(VLOOKUP(AW135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY135,'travel frequence'!$A$1:$D$4,MATCH(AX135,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ135*IF(ISNA(VLOOKUP(AZ135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1800.365778664762},{"$f":"IF(VLOOKUP(AW135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BB135=\"N\",0,SUM(BD135,'Other cost'!$B$16,VLOOKUP(BE135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BC135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Somalia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},{"$f":"RANDBETWEEN(1,20)","v":7},{"$f":"IF(ISNA(VLOOKUP(BG135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI135,'travel frequence'!$A$1:$D$4,MATCH(BH135,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ135*IF(ISNA(VLOOKUP(BJ135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1824.6824073636149},{"$f":"IF(VLOOKUP(BG135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BL135=\"N\",0,SUM(BN135,'Other cost'!$B$16,VLOOKUP(BO135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BM135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":16},{"$f":"IF(ISNA(VLOOKUP(BQ135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS135,'travel frequence'!$A$1:$D$4,MATCH(BR135,'travel frequence'!$A$1:$D$1,0),FALSE)*BT135*IF(ISNA(VLOOKUP(BT135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.0116967873876472},{"$f":"IF(VLOOKUP(BQ135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(BV135=\"N\",0,SUM(BX135,'Other cost'!$B$16,VLOOKUP(BY135,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(BW135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},{"$f":"RANDBETWEEN(1,20)","v":5},{"$f":"IF(ISNA(VLOOKUP(CA135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC135,'travel frequence'!$A$1:$D$4,MATCH(CB135,'travel frequence'!$A$1:$D$1,0),FALSE)*CD135*IF(ISNA(VLOOKUP(CD135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":17.920987929464076},{"$f":"IF(VLOOKUP(CA135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CF135=\"N\",0,SUM(CH135,'Other cost'!$B$16,VLOOKUP(CI135,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(CG135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":8},{"$f":"IF(ISNA(VLOOKUP(CK135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM135,'travel frequence'!$A$1:$D$4,MATCH(CL135,'travel frequence'!$A$1:$D$1,0),FALSE)*CN135*IF(ISNA(VLOOKUP(CN135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.4616344165985753},{"$f":"IF(VLOOKUP(CK135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CP135=\"N\",0,SUM(CR135,'Other cost'!$B$16,VLOOKUP(CS135,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(CQ135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Oman"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},{"$f":"RANDBETWEEN(1,20)","v":4},{"$f":"IF(ISNA(VLOOKUP(CU135,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR134,IF(ISNA(VLOOKUP(Simulation!CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU135,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW135,'travel frequence'!$A$1:$D$4,MATCH(CV135,'travel frequence'!$A$1:$D$1,0),FALSE)*CX135*IF(ISNA(VLOOKUP(CX135,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX135,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3793862952703684},{"$f":"IF(VLOOKUP(CU135,'Industry Type P'!$A$1:$S$102,MATCH($C135,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ135=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H135,IF(CZ135=\"N\",0,SUM(DB135,'Other cost'!$B$16,VLOOKUP(DC135,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA135>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE),HLOOKUP(DA135,'Salary in Industry'!$N$1:$AQ$1001,$B135+1,FALSE)),IF(ISNA(VLOOKUP(CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU135,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A135=0,0,IF(A135=1,M135,IF(A135=2,M135+W135,IF(A135=3,M135+W135+AG135,IF(A135=4,M135+W135+AG135+AQ135,IF(A135=5,M135+W135+AG135+AQ135+BA135,IF(A135=6,M135+W135+AG135+AQ135+BA135+BK135,IF(A135=7,M135+W135+AG135+AQ135+BA135+BK135+BU135,IF(A135=8,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135,IF(A135=9,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135+CO135,IF(A135=10,M135+W135+AG135+AQ135+BA135+BK135+BU135+CE135+CO135+CY135))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":4016.7357463600147}]
[10,140,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},29,488,19297,30641689,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},13,{"$f":"IF(ISNA(VLOOKUP(I142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K142,'travel frequence'!$A$1:$D$4,MATCH(J142,'travel frequence'!$A$1:$D$1,0),FALSE)*L142*IF(ISNA(VLOOKUP(L142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41889.402812287924},{"$f":"IF(VLOOKUP(I142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(N142=\"N\",0,SUM(P142,'Other cost'!$B$16,VLOOKUP(Q142,'Other cost'!$A$9:$B$13,2,FALSE),IF(O142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(O142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(S142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U142,'travel frequence'!$A$1:$D$4,MATCH(T142,'travel frequence'!$A$1:$D$1,0),FALSE)*V142*IF(ISNA(VLOOKUP(V142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7782815297553514},{"$f":"IF(VLOOKUP(S142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(X142=\"N\",0,SUM(Z142,'Other cost'!$B$16,VLOOKUP(AA142,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(Y142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Myanmar"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AC142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE142,'travel frequence'!$A$1:$D$4,MATCH(AD142,'travel frequence'!$A$1:$D$1,0),FALSE)*AF142*IF(ISNA(VLOOKUP(AF142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":879.63819070496243},{"$f":"IF(VLOOKUP(AC142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(AH142=\"N\",0,SUM(AJ142,'Other cost'!$B$16,VLOOKUP(AK142,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(AI142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},16,{"$f":"IF(ISNA(VLOOKUP(AM142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO142,'travel frequence'!$A$1:$D$4,MATCH(AN142,'travel frequence'!$A$1:$D$1,0),FALSE)*AP142*IF(ISNA(VLOOKUP(AP142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.856111665239364},{"$f":"IF(VLOOKUP(AM142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(AR142=\"N\",0,SUM(AT142,'Other cost'!$B$16,VLOOKUP(AU142,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(AS142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY142,'travel frequence'!$A$1:$D$4,MATCH(AX142,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ142*IF(ISNA(VLOOKUP(AZ142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":245.12584247644955},{"$f":"IF(VLOOKUP(AW142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BB142=\"N\",0,SUM(BD142,'Other cost'!$B$16,VLOOKUP(BE142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BC142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BG142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI142,'travel frequence'!$A$1:$D$4,MATCH(BH142,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ142*IF(ISNA(VLOOKUP(BJ142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2150.2266883899078},{"$f":"IF(VLOOKUP(BG142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BL142=\"N\",0,SUM(BN142,'Other cost'!$B$16,VLOOKUP(BO142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BM142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(BQ142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS142,'travel frequence'!$A$1:$D$4,MATCH(BR142,'travel frequence'!$A$1:$D$1,0),FALSE)*BT142*IF(ISNA(VLOOKUP(BT142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7578553063682838},{"$f":"IF(VLOOKUP(BQ142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(BV142=\"N\",0,SUM(BX142,'Other cost'!$B$16,VLOOKUP(BY142,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(BW142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC142,'travel frequence'!$A$1:$D$4,MATCH(CB142,'travel frequence'!$A$1:$D$1,0),FALSE)*CD142*IF(ISNA(VLOOKUP(CD142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.4533767798166},{"$f":"IF(VLOOKUP(CA142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CF142=\"N\",0,SUM(CH142,'Other cost'!$B$16,VLOOKUP(CI142,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(CG142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM142,'travel frequence'!$A$1:$D$4,MATCH(CL142,'travel frequence'!$A$1:$D$1,0),FALSE)*CN142*IF(ISNA(VLOOKUP(CN142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":645.06800651697256},{"$f":"IF(VLOOKUP(CK142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CP142=\"N\",0,SUM(CR142,'Other cost'!$B$16,VLOOKUP(CS142,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(CQ142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"DRC"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU142,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR141,IF(ISNA(VLOOKUP(Simulation!CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU142,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW142,'travel frequence'!$A$1:$D$4,MATCH(CV142,'travel frequence'!$A$1:$D$1,0),FALSE)*CX142*IF(ISNA(VLOOKUP(CX142,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX142,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU142,'Industry Type P'!$A$1:$S$102,MATCH($C142,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ142=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H142,IF(CZ142=\"N\",0,SUM(DB142,'Other cost'!$B$16,VLOOKUP(DC142,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA142>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE),HLOOKUP(DA142,'Salary in Industry'!$N$1:$AQ$1001,$B142+1,FALSE)),IF(ISNA(VLOOKUP(CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU142,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A142=0,0,IF(A142=1,M142,IF(A142=2,M142+W142,IF(A142=3,M142+W142+AG142,IF(A142=4,M142+W142+AG142+AQ142,IF(A142=5,M142+W142+AG142+AQ142+BA142,IF(A142=6,M142+W142+AG142+AQ142+BA142+BK142,IF(A142=7,M142+W142+AG142+AQ142+BA142+BK142+BU142,IF(A142=8,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142,IF(A142=9,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142+CO142,IF(A142=10,M142+W142+AG142+AQ142+BA142+BK142+BU142+CE142+CO142+CY142))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":53495.841015140642}]
[3,145,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},38,68,1945,9207996,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(I147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!I147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K147,'travel frequence'!$A$1:$D$4,MATCH(J147,'travel frequence'!$A$1:$D$1,0),FALSE)*L147*IF(ISNA(VLOOKUP(L147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.3789499495359014},{"$f":"IF(VLOOKUP(I147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(N147=\"N\",0,SUM(P147,'Other cost'!$B$16,VLOOKUP(Q147,'Other cost'!$A$9:$B$13,2,FALSE),IF(O147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(O147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(I147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!S147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U147,'travel frequence'!$A$1:$D$4,MATCH(T147,'travel frequence'!$A$1:$D$1,0),FALSE)*V147*IF(ISNA(VLOOKUP(V147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2223.5445432379847},{"$f":"IF(VLOOKUP(S147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(X147=\"N\",0,SUM(Z147,'Other cost'!$B$16,VLOOKUP(AA147,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(Y147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(S147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AC147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!AC147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE147,'travel frequence'!$A$1:$D$4,MATCH(AD147,'travel frequence'!$A$1:$D$1,0),FALSE)*AF147*IF(ISNA(VLOOKUP(AF147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(AH147=\"N\",0,SUM(AJ147,'Other cost'!$B$16,VLOOKUP(AK147,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(AI147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(AC147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mexico"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(AM147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!AM147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO147,'travel frequence'!$A$1:$D$4,MATCH(AN147,'travel frequence'!$A$1:$D$1,0),FALSE)*AP147*IF(ISNA(VLOOKUP(AP147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(AR147=\"N\",0,SUM(AT147,'Other cost'!$B$16,VLOOKUP(AU147,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(AS147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(AM147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AW147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!AW147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY147,'travel frequence'!$A$1:$D$4,MATCH(AX147,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ147*IF(ISNA(VLOOKUP(AZ147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3105.9034889673444},{"$f":"IF(VLOOKUP(AW147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(BB147=\"N\",0,SUM(BD147,'Other cost'!$B$16,VLOOKUP(BE147,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(BC147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(AW147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!BG147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI147,'travel frequence'!$A$1:$D$4,MATCH(BH147,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ147*IF(ISNA(VLOOKUP(BJ147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(BL147=\"N\",0,SUM(BN147,'Other cost'!$B$16,VLOOKUP(BO147,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(BM147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(BG147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Niger"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!BQ147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS147,'travel frequence'!$A$1:$D$4,MATCH(BR147,'travel frequence'!$A$1:$D$1,0),FALSE)*BT147*IF(ISNA(VLOOKUP(BT147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(BV147=\"N\",0,SUM(BX147,'Other cost'!$B$16,VLOOKUP(BY147,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(BW147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(BQ147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!CA147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC147,'travel frequence'!$A$1:$D$4,MATCH(CB147,'travel frequence'!$A$1:$D$1,0),FALSE)*CD147*IF(ISNA(VLOOKUP(CD147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(CF147=\"N\",0,SUM(CH147,'Other cost'!$B$16,VLOOKUP(CI147,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(CG147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(CA147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Haiti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CK147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!CK147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM147,'travel frequence'!$A$1:$D$4,MATCH(CL147,'travel frequence'!$A$1:$D$1,0),FALSE)*CN147*IF(ISNA(VLOOKUP(CN147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(CP147=\"N\",0,SUM(CR147,'Other cost'!$B$16,VLOOKUP(CS147,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(CQ147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(CK147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(CU147,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR146,IF(ISNA(VLOOKUP(Simulation!CU147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU147,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW147,'travel frequence'!$A$1:$D$4,MATCH(CV147,'travel frequence'!$A$1:$D$1,0),FALSE)*CX147*IF(ISNA(VLOOKUP(CX147,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX147,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU147,'Industry Type P'!$A$1:$S$102,MATCH($C147,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ147=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H147,IF(CZ147=\"N\",0,SUM(DB147,'Other cost'!$B$16,VLOOKUP(DC147,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA147>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE),HLOOKUP(DA147,'Salary in Industry'!$N$1:$AQ$1001,$B147+1,FALSE)),IF(ISNA(VLOOKUP(CU147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU147,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A147=0,0,IF(A147=1,M147,IF(A147=2,M147+W147,IF(A147=3,M147+W147+AG147,IF(A147=4,M147+W147+AG147+AQ147,IF(A147=5,M147+W147+AG147+AQ147+BA147,IF(A147=6,M147+W147+AG147+AQ147+BA147+BK147,IF(A147=7,M147+W147+AG147+AQ147+BA147+BK147+BU147,IF(A147=8,M147+W147+AG147+AQ147+BA147+BK147+BU147+CE147,IF(A147=9,M147+W147+AG147+AQ147+BA147+BK147+BU147+CE147+CO147,IF(A147=10,M147+W147+AG147+AQ147+BA147+BK147+BU147+CE147+CO147+CY147))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2376.1451905664931}]
[8,147,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},38,109,5940,41199875,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!I149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K149,'travel frequence'!$A$1:$D$4,MATCH(J149,'travel frequence'!$A$1:$D$1,0),FALSE)*L149*IF(ISNA(VLOOKUP(L149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.3776843642166838},{"$f":"IF(VLOOKUP(I149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(N149=\"N\",0,SUM(P149,'Other cost'!$B$16,VLOOKUP(Q149,'Other cost'!$A$9:$B$13,2,FALSE),IF(O149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(O149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(I149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(S149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!S149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U149,'travel frequence'!$A$1:$D$4,MATCH(T149,'travel frequence'!$A$1:$D$1,0),FALSE)*V149*IF(ISNA(VLOOKUP(V149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5393995019248159},{"$f":"IF(VLOOKUP(S149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(X149=\"N\",0,SUM(Z149,'Other cost'!$B$16,VLOOKUP(AA149,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(Y149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(S149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(AC149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!AC149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE149,'travel frequence'!$A$1:$D$4,MATCH(AD149,'travel frequence'!$A$1:$D$1,0),FALSE)*AF149*IF(ISNA(VLOOKUP(AF149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":664.85692774161475},{"$f":"IF(VLOOKUP(AC149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(AH149=\"N\",0,SUM(AJ149,'Other cost'!$B$16,VLOOKUP(AK149,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(AI149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(AC149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!AM149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO149,'travel frequence'!$A$1:$D$4,MATCH(AN149,'travel frequence'!$A$1:$D$1,0),FALSE)*AP149*IF(ISNA(VLOOKUP(AP149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":53.422914786309306},{"$f":"IF(VLOOKUP(AM149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(AR149=\"N\",0,SUM(AT149,'Other cost'!$B$16,VLOOKUP(AU149,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(AS149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(AM149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!AW149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY149,'travel frequence'!$A$1:$D$4,MATCH(AX149,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ149*IF(ISNA(VLOOKUP(AZ149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":43.180156028991085},{"$f":"IF(VLOOKUP(AW149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(BB149=\"N\",0,SUM(BD149,'Other cost'!$B$16,VLOOKUP(BE149,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(BC149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(AW149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Angola"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!BG149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI149,'travel frequence'!$A$1:$D$4,MATCH(BH149,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ149*IF(ISNA(VLOOKUP(BJ149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1975.5626941368469},{"$f":"IF(VLOOKUP(BG149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(BL149=\"N\",0,SUM(BN149,'Other cost'!$B$16,VLOOKUP(BO149,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(BM149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(BG149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Equatorial"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},2,{"$f":"IF(ISNA(VLOOKUP(BQ149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!BQ149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS149,'travel frequence'!$A$1:$D$4,MATCH(BR149,'travel frequence'!$A$1:$D$1,0),FALSE)*BT149*IF(ISNA(VLOOKUP(BT149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.612704240111712},{"$f":"IF(VLOOKUP(BQ149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(BV149=\"N\",0,SUM(BX149,'Other cost'!$B$16,VLOOKUP(BY149,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(BW149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(BQ149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},5,{"$f":"IF(ISNA(VLOOKUP(CA149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!CA149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC149,'travel frequence'!$A$1:$D$4,MATCH(CB149,'travel frequence'!$A$1:$D$1,0),FALSE)*CD149*IF(ISNA(VLOOKUP(CD149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(CF149=\"N\",0,SUM(CH149,'Other cost'!$B$16,VLOOKUP(CI149,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(CG149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(CA149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CK149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!CK149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM149,'travel frequence'!$A$1:$D$4,MATCH(CL149,'travel frequence'!$A$1:$D$1,0),FALSE)*CN149*IF(ISNA(VLOOKUP(CN149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(CP149=\"N\",0,SUM(CR149,'Other cost'!$B$16,VLOOKUP(CS149,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(CQ149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(CK149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CU149,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR148,IF(ISNA(VLOOKUP(Simulation!CU149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU149,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW149,'travel frequence'!$A$1:$D$4,MATCH(CV149,'travel frequence'!$A$1:$D$1,0),FALSE)*CX149*IF(ISNA(VLOOKUP(CX149,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX149,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":16.713480306612286},{"$f":"IF(VLOOKUP(CU149,'Industry Type P'!$A$1:$S$102,MATCH($C149,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ149=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H149,IF(CZ149=\"N\",0,SUM(DB149,'Other cost'!$B$16,VLOOKUP(DC149,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA149>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE),HLOOKUP(DA149,'Salary in Industry'!$N$1:$AQ$1001,$B149+1,FALSE)),IF(ISNA(VLOOKUP(CU149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU149,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A149=0,0,IF(A149=1,M149,IF(A149=2,M149+W149,IF(A149=3,M149+W149+AG149,IF(A149=4,M149+W149+AG149+AQ149,IF(A149=5,M149+W149+AG149+AQ149+BA149,IF(A149=6,M149+W149+AG149+AQ149+BA149+BK149,IF(A149=7,M149+W149+AG149+AQ149+BA149+BK149+BU149,IF(A149=8,M149+W149+AG149+AQ149+BA149+BK149+BU149+CE149,IF(A149=9,M149+W149+AG149+AQ149+BA149+BK149+BU149+CE149+CO149,IF(A149=10,M149+W149+AG149+AQ149+BA149+BK149+BU149+CE149+CO149+CY149))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2932.7274952425191}]
[5,152,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Manufacturing"},6,447,15609,1360093,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},3,{"$f":"IF(ISNA(VLOOKUP(I154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K154,'travel frequence'!$A$1:$D$4,MATCH(J154,'travel frequence'!$A$1:$D$1,0),FALSE)*L154*IF(ISNA(VLOOKUP(L154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(N154=\"N\",0,SUM(P154,'Other cost'!$B$16,VLOOKUP(Q154,'Other cost'!$A$9:$B$13,2,FALSE),IF(O154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(O154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},18,{"$f":"IF(ISNA(VLOOKUP(S154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U154,'travel frequence'!$A$1:$D$4,MATCH(T154,'travel frequence'!$A$1:$D$1,0),FALSE)*V154*IF(ISNA(VLOOKUP(V154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.137730276170549},{"$f":"IF(VLOOKUP(S154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(X154=\"N\",0,SUM(Z154,'Other cost'!$B$16,VLOOKUP(AA154,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(Y154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE154,'travel frequence'!$A$1:$D$4,MATCH(AD154,'travel frequence'!$A$1:$D$1,0),FALSE)*AF154*IF(ISNA(VLOOKUP(AF154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1843.2236865764635},{"$f":"IF(VLOOKUP(AC154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(AH154=\"N\",0,SUM(AJ154,'Other cost'!$B$16,VLOOKUP(AK154,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(AI154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Vietnam"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AM154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO154,'travel frequence'!$A$1:$D$4,MATCH(AN154,'travel frequence'!$A$1:$D$1,0),FALSE)*AP154*IF(ISNA(VLOOKUP(AP154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":256.00328980228659},{"$f":"IF(VLOOKUP(AM154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(AR154=\"N\",0,SUM(AT154,'Other cost'!$B$16,VLOOKUP(AU154,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(AS154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AW154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY154,'travel frequence'!$A$1:$D$4,MATCH(AX154,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ154*IF(ISNA(VLOOKUP(AZ154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4116.8507331417568},{"$f":"IF(VLOOKUP(AW154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BB154=\"N\",0,SUM(BD154,'Other cost'!$B$16,VLOOKUP(BE154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BC154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Greece"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI154,'travel frequence'!$A$1:$D$4,MATCH(BH154,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ154*IF(ISNA(VLOOKUP(BJ154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.011315801040487},{"$f":"IF(VLOOKUP(BG154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BL154=\"N\",0,SUM(BN154,'Other cost'!$B$16,VLOOKUP(BO154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BM154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uzbekistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(BQ154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS154,'travel frequence'!$A$1:$D$4,MATCH(BR154,'travel frequence'!$A$1:$D$1,0),FALSE)*BT154*IF(ISNA(VLOOKUP(BT154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1231.6085542124551},{"$f":"IF(VLOOKUP(BQ154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(BV154=\"N\",0,SUM(BX154,'Other cost'!$B$16,VLOOKUP(BY154,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(BW154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(CA154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC154,'travel frequence'!$A$1:$D$4,MATCH(CB154,'travel frequence'!$A$1:$D$1,0),FALSE)*CD154*IF(ISNA(VLOOKUP(CD154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":45.843207295685836},{"$f":"IF(VLOOKUP(CA154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CF154=\"N\",0,SUM(CH154,'Other cost'!$B$16,VLOOKUP(CI154,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(CG154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM154,'travel frequence'!$A$1:$D$4,MATCH(CL154,'travel frequence'!$A$1:$D$1,0),FALSE)*CN154*IF(ISNA(VLOOKUP(CN154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":31.089039513589682},{"$f":"IF(VLOOKUP(CK154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CP154=\"N\",0,SUM(CR154,'Other cost'!$B$16,VLOOKUP(CS154,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(CQ154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(CU154,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR153,IF(ISNA(VLOOKUP(Simulation!CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU154,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW154,'travel frequence'!$A$1:$D$4,MATCH(CV154,'travel frequence'!$A$1:$D$1,0),FALSE)*CX154*IF(ISNA(VLOOKUP(CX154,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX154,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.7895888219373255},{"$f":"IF(VLOOKUP(CU154,'Industry Type P'!$A$1:$S$102,MATCH($C154,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ154=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H154,IF(CZ154=\"N\",0,SUM(DB154,'Other cost'!$B$16,VLOOKUP(DC154,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA154>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE),HLOOKUP(DA154,'Salary in Industry'!$N$1:$AQ$1001,$B154+1,FALSE)),IF(ISNA(VLOOKUP(CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU154,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A154=0,0,IF(A154=1,M154,IF(A154=2,M154+W154,IF(A154=3,M154+W154+AG154,IF(A154=4,M154+W154+AG154+AQ154,IF(A154=5,M154+W154+AG154+AQ154+BA154,IF(A154=6,M154+W154+AG154+AQ154+BA154+BK154,IF(A154=7,M154+W154+AG154+AQ154+BA154+BK154+BU154,IF(A154=8,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154,IF(A154=9,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154+CO154,IF(A154=10,M154+W154+AG154+AQ154+BA154+BK154+BU154+CE154+CO154+CY154))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":6643.4217062067419}]
[8,157,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Wholesale Trade"},47,442,6277,27745202,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},10,{"$f":"IF(ISNA(VLOOKUP(I159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!I159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K159,'travel frequence'!$A$1:$D$4,MATCH(J159,'travel frequence'!$A$1:$D$1,0),FALSE)*L159*IF(ISNA(VLOOKUP(L159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2389.2542874960077},{"$f":"IF(VLOOKUP(I159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(N159=\"N\",0,SUM(P159,'Other cost'!$B$16,VLOOKUP(Q159,'Other cost'!$A$9:$B$13,2,FALSE),IF(O159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(O159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(I159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(S159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!S159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U159,'travel frequence'!$A$1:$D$4,MATCH(T159,'travel frequence'!$A$1:$D$1,0),FALSE)*V159*IF(ISNA(VLOOKUP(V159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(X159=\"N\",0,SUM(Z159,'Other cost'!$B$16,VLOOKUP(AA159,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(Y159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(S159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ecuador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AC159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!AC159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE159,'travel frequence'!$A$1:$D$4,MATCH(AD159,'travel frequence'!$A$1:$D$1,0),FALSE)*AF159*IF(ISNA(VLOOKUP(AF159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":147.78623792838945},{"$f":"IF(VLOOKUP(AC159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(AH159=\"N\",0,SUM(AJ159,'Other cost'!$B$16,VLOOKUP(AK159,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(AI159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(AC159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AM159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!AM159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO159,'travel frequence'!$A$1:$D$4,MATCH(AN159,'travel frequence'!$A$1:$D$1,0),FALSE)*AP159*IF(ISNA(VLOOKUP(AP159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5359491848188622},{"$f":"IF(VLOOKUP(AM159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(AR159=\"N\",0,SUM(AT159,'Other cost'!$B$16,VLOOKUP(AU159,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(AS159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(AM159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AW159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!AW159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY159,'travel frequence'!$A$1:$D$4,MATCH(AX159,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ159*IF(ISNA(VLOOKUP(AZ159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":61.284372474272608},{"$f":"IF(VLOOKUP(AW159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(BB159=\"N\",0,SUM(BD159,'Other cost'!$B$16,VLOOKUP(BE159,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(BC159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(AW159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"the Balkans"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BG159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!BG159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI159,'travel frequence'!$A$1:$D$4,MATCH(BH159,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ159*IF(ISNA(VLOOKUP(BJ159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.9731357187400196},{"$f":"IF(VLOOKUP(BG159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(BL159=\"N\",0,SUM(BN159,'Other cost'!$B$16,VLOOKUP(BO159,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(BM159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(BG159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Africa"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(BQ159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!BQ159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS159,'travel frequence'!$A$1:$D$4,MATCH(BR159,'travel frequence'!$A$1:$D$1,0),FALSE)*BT159*IF(ISNA(VLOOKUP(BT159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":26875.174176578043},{"$f":"IF(VLOOKUP(BQ159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(BV159=\"N\",0,SUM(BX159,'Other cost'!$B$16,VLOOKUP(BY159,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(BW159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(BQ159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Iran"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CA159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!CA159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC159,'travel frequence'!$A$1:$D$4,MATCH(CB159,'travel frequence'!$A$1:$D$1,0),FALSE)*CD159*IF(ISNA(VLOOKUP(CD159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(CF159=\"N\",0,SUM(CH159,'Other cost'!$B$16,VLOOKUP(CI159,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(CG159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(CA159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(CK159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!CK159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM159,'travel frequence'!$A$1:$D$4,MATCH(CL159,'travel frequence'!$A$1:$D$1,0),FALSE)*CN159*IF(ISNA(VLOOKUP(CN159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.7581764132029933},{"$f":"IF(VLOOKUP(CK159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(CP159=\"N\",0,SUM(CR159,'Other cost'!$B$16,VLOOKUP(CS159,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(CQ159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(CK159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Burkina"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU159,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR158,IF(ISNA(VLOOKUP(Simulation!CU159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU159,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW159,'travel frequence'!$A$1:$D$4,MATCH(CV159,'travel frequence'!$A$1:$D$1,0),FALSE)*CX159*IF(ISNA(VLOOKUP(CX159,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX159,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.5161480568072925},{"$f":"IF(VLOOKUP(CU159,'Industry Type P'!$A$1:$S$102,MATCH($C159,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ159=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H159,IF(CZ159=\"N\",0,SUM(DB159,'Other cost'!$B$16,VLOOKUP(DC159,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA159>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE),HLOOKUP(DA159,'Salary in Industry'!$N$1:$AQ$1001,$B159+1,FALSE)),IF(ISNA(VLOOKUP(CU159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU159,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A159=0,0,IF(A159=1,M159,IF(A159=2,M159+W159,IF(A159=3,M159+W159+AG159,IF(A159=4,M159+W159+AG159+AQ159,IF(A159=5,M159+W159+AG159+AQ159+BA159,IF(A159=6,M159+W159+AG159+AQ159+BA159+BK159,IF(A159=7,M159+W159+AG159+AQ159+BA159+BK159+BU159,IF(A159=8,M159+W159+AG159+AQ159+BA159+BK159+BU159+CE159,IF(A159=9,M159+W159+AG159+AQ159+BA159+BK159+BU159+CE159+CO159,IF(A159=10,M159+W159+AG159+AQ159+BA159+BK159+BU159+CE159+CO159+CY159))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":31456.47165933609}]
[8,161,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Mining"},12,148,18680,8790074,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(I163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!I163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K163,'travel frequence'!$A$1:$D$4,MATCH(J163,'travel frequence'!$A$1:$D$1,0),FALSE)*L163*IF(ISNA(VLOOKUP(L163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38552.950625670572},{"$f":"IF(VLOOKUP(I163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(N163=\"N\",0,SUM(P163,'Other cost'!$B$16,VLOOKUP(Q163,'Other cost'!$A$9:$B$13,2,FALSE),IF(O163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(O163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(I163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(S163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!S163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U163,'travel frequence'!$A$1:$D$4,MATCH(T163,'travel frequence'!$A$1:$D$1,0),FALSE)*V163*IF(ISNA(VLOOKUP(V163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(X163=\"N\",0,SUM(Z163,'Other cost'!$B$16,VLOOKUP(AA163,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(Y163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(S163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},1,{"$f":"IF(ISNA(VLOOKUP(AC163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!AC163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE163,'travel frequence'!$A$1:$D$4,MATCH(AD163,'travel frequence'!$A$1:$D$1,0),FALSE)*AF163*IF(ISNA(VLOOKUP(AF163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(AH163=\"N\",0,SUM(AJ163,'Other cost'!$B$16,VLOOKUP(AK163,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(AI163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(AC163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},10,{"$f":"IF(ISNA(VLOOKUP(AM163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!AM163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO163,'travel frequence'!$A$1:$D$4,MATCH(AN163,'travel frequence'!$A$1:$D$1,0),FALSE)*AP163*IF(ISNA(VLOOKUP(AP163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1881.7511614910629},{"$f":"IF(VLOOKUP(AM163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(AR163=\"N\",0,SUM(AT163,'Other cost'!$B$16,VLOOKUP(AU163,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(AS163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(AM163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(AW163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!AW163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY163,'travel frequence'!$A$1:$D$4,MATCH(AX163,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ163*IF(ISNA(VLOOKUP(AZ163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3489.7930631288814},{"$f":"IF(VLOOKUP(AW163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(BB163=\"N\",0,SUM(BD163,'Other cost'!$B$16,VLOOKUP(BE163,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(BC163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(AW163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Djibouti"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!BG163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI163,'travel frequence'!$A$1:$D$4,MATCH(BH163,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ163*IF(ISNA(VLOOKUP(BJ163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(BL163=\"N\",0,SUM(BN163,'Other cost'!$B$16,VLOOKUP(BO163,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(BM163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(BG163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(BQ163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!BQ163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS163,'travel frequence'!$A$1:$D$4,MATCH(BR163,'travel frequence'!$A$1:$D$1,0),FALSE)*BT163*IF(ISNA(VLOOKUP(BT163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(BV163=\"N\",0,SUM(BX163,'Other cost'!$B$16,VLOOKUP(BY163,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(BW163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(BQ163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(CA163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!CA163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC163,'travel frequence'!$A$1:$D$4,MATCH(CB163,'travel frequence'!$A$1:$D$1,0),FALSE)*CD163*IF(ISNA(VLOOKUP(CD163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":39.258193619461174},{"$f":"IF(VLOOKUP(CA163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(CF163=\"N\",0,SUM(CH163,'Other cost'!$B$16,VLOOKUP(CI163,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(CG163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(CA163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Laos"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},2,{"$f":"IF(ISNA(VLOOKUP(CK163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!CK163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM163,'travel frequence'!$A$1:$D$4,MATCH(CL163,'travel frequence'!$A$1:$D$1,0),FALSE)*CN163*IF(ISNA(VLOOKUP(CN163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5361233971355619},{"$f":"IF(VLOOKUP(CK163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(CP163=\"N\",0,SUM(CR163,'Other cost'!$B$16,VLOOKUP(CS163,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(CQ163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(CK163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CU163,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR162,IF(ISNA(VLOOKUP(Simulation!CU163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU163,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW163,'travel frequence'!$A$1:$D$4,MATCH(CV163,'travel frequence'!$A$1:$D$1,0),FALSE)*CX163*IF(ISNA(VLOOKUP(CX163,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX163,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":200.21832358264913},{"$f":"IF(VLOOKUP(CU163,'Industry Type P'!$A$1:$S$102,MATCH($C163,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ163=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H163,IF(CZ163=\"N\",0,SUM(DB163,'Other cost'!$B$16,VLOOKUP(DC163,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA163>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE),HLOOKUP(DA163,'Salary in Industry'!$N$1:$AQ$1001,$B163+1,FALSE)),IF(ISNA(VLOOKUP(CU163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU163,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A163=0,0,IF(A163=1,M163,IF(A163=2,M163+W163,IF(A163=3,M163+W163+AG163,IF(A163=4,M163+W163+AG163+AQ163,IF(A163=5,M163+W163+AG163+AQ163+BA163,IF(A163=6,M163+W163+AG163+AQ163+BA163+BK163,IF(A163=7,M163+W163+AG163+AQ163+BA163+BK163+BU163,IF(A163=8,M163+W163+AG163+AQ163+BA163+BK163+BU163+CE163,IF(A163=9,M163+W163+AG163+AQ163+BA163+BK163+BU163+CE163+CO163,IF(A163=10,M163+W163+AG163+AQ163+BA163+BK163+BU163+CE163+CO163+CY163))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":46909.676364774503}]
[5,164,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},50,86,11481,13287655,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"CAR"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(I166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!I166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K166,'travel frequence'!$A$1:$D$4,MATCH(J166,'travel frequence'!$A$1:$D$1,0),FALSE)*L166*IF(ISNA(VLOOKUP(L166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":60682.458852964992},{"$f":"IF(VLOOKUP(I166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(N166=\"N\",0,SUM(P166,'Other cost'!$B$16,VLOOKUP(Q166,'Other cost'!$A$9:$B$13,2,FALSE),IF(O166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(O166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(I166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ingushetia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},17,{"$f":"IF(ISNA(VLOOKUP(S166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!S166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U166,'travel frequence'!$A$1:$D$4,MATCH(T166,'travel frequence'!$A$1:$D$1,0),FALSE)*V166*IF(ISNA(VLOOKUP(V166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3489.5689314086148},{"$f":"IF(VLOOKUP(S166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(X166=\"N\",0,SUM(Z166,'Other cost'!$B$16,VLOOKUP(AA166,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(Y166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(S166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AC166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!AC166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE166,'travel frequence'!$A$1:$D$4,MATCH(AD166,'travel frequence'!$A$1:$D$1,0),FALSE)*AF166*IF(ISNA(VLOOKUP(AF166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(AH166=\"N\",0,SUM(AJ166,'Other cost'!$B$16,VLOOKUP(AK166,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(AI166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(AC166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Malaysia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(AM166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!AM166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO166,'travel frequence'!$A$1:$D$4,MATCH(AN166,'travel frequence'!$A$1:$D$1,0),FALSE)*AP166*IF(ISNA(VLOOKUP(AP166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3106.183362536146},{"$f":"IF(VLOOKUP(AM166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(AR166=\"N\",0,SUM(AT166,'Other cost'!$B$16,VLOOKUP(AU166,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(AS166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(AM166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(AW166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!AW166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY166,'travel frequence'!$A$1:$D$4,MATCH(AX166,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ166*IF(ISNA(VLOOKUP(AZ166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(BB166=\"N\",0,SUM(BD166,'Other cost'!$B$16,VLOOKUP(BE166,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(BC166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(AW166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uganda"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(BG166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!BG166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI166,'travel frequence'!$A$1:$D$4,MATCH(BH166,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ166*IF(ISNA(VLOOKUP(BJ166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":221.63570504354107},{"$f":"IF(VLOOKUP(BG166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(BL166=\"N\",0,SUM(BN166,'Other cost'!$B$16,VLOOKUP(BO166,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(BM166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(BG166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Coted'lvoire"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},16,{"$f":"IF(ISNA(VLOOKUP(BQ166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!BQ166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS166,'travel frequence'!$A$1:$D$4,MATCH(BR166,'travel frequence'!$A$1:$D$1,0),FALSE)*BT166*IF(ISNA(VLOOKUP(BT166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2580.5215627223365},{"$f":"IF(VLOOKUP(BQ166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(BV166=\"N\",0,SUM(BX166,'Other cost'!$B$16,VLOOKUP(BY166,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(BW166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(BQ166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Belarus"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},14,{"$f":"IF(ISNA(VLOOKUP(CA166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!CA166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC166,'travel frequence'!$A$1:$D$4,MATCH(CB166,'travel frequence'!$A$1:$D$1,0),FALSE)*CD166*IF(ISNA(VLOOKUP(CD166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":20.070723265618174},{"$f":"IF(VLOOKUP(CA166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(CF166=\"N\",0,SUM(CH166,'Other cost'!$B$16,VLOOKUP(CI166,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(CG166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(CA166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CK166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!CK166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM166,'travel frequence'!$A$1:$D$4,MATCH(CL166,'travel frequence'!$A$1:$D$1,0),FALSE)*CN166*IF(ISNA(VLOOKUP(CN166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.8993111225562469},{"$f":"IF(VLOOKUP(CK166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(CP166=\"N\",0,SUM(CR166,'Other cost'!$B$16,VLOOKUP(CS166,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(CQ166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(CK166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Panama"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(CU166,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR165,IF(ISNA(VLOOKUP(Simulation!CU166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU166,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW166,'travel frequence'!$A$1:$D$4,MATCH(CV166,'travel frequence'!$A$1:$D$1,0),FALSE)*CX166*IF(ISNA(VLOOKUP(CX166,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX166,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":37.094997464133591},{"$f":"IF(VLOOKUP(CU166,'Industry Type P'!$A$1:$S$102,MATCH($C166,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ166=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H166,IF(CZ166=\"N\",0,SUM(DB166,'Other cost'!$B$16,VLOOKUP(DC166,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA166>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE),HLOOKUP(DA166,'Salary in Industry'!$N$1:$AQ$1001,$B166+1,FALSE)),IF(ISNA(VLOOKUP(CU166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU166,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A166=0,0,IF(A166=1,M166,IF(A166=2,M166+W166,IF(A166=3,M166+W166+AG166,IF(A166=4,M166+W166+AG166+AQ166,IF(A166=5,M166+W166+AG166+AQ166+BA166,IF(A166=6,M166+W166+AG166+AQ166+BA166+BK166,IF(A166=7,M166+W166+AG166+AQ166+BA166+BK166+BU166,IF(A166=8,M166+W166+AG166+AQ166+BA166+BK166+BU166+CE166,IF(A166=9,M166+W166+AG166+AQ166+BA166+BK166+BU166+CE166+CO166,IF(A166=10,M166+W166+AG166+AQ166+BA166+BK166+BU166+CE166+CO166+CY166))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":71786.389759544909}]
[1,165,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},2,207,7144,24095172,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},17,{"$f":"IF(ISNA(VLOOKUP(I167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!I167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K167,'travel frequence'!$A$1:$D$4,MATCH(J167,'travel frequence'!$A$1:$D$1,0),FALSE)*L167*IF(ISNA(VLOOKUP(L167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2741.6961513138017},{"$f":"IF(VLOOKUP(I167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(N167=\"N\",0,SUM(P167,'Other cost'!$B$16,VLOOKUP(Q167,'Other cost'!$A$9:$B$13,2,FALSE),IF(O167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(O167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(I167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kyrgyzstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(S167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!S167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U167,'travel frequence'!$A$1:$D$4,MATCH(T167,'travel frequence'!$A$1:$D$1,0),FALSE)*V167*IF(ISNA(VLOOKUP(V167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":52730.941576618694},{"$f":"IF(VLOOKUP(S167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(X167=\"N\",0,SUM(Z167,'Other cost'!$B$16,VLOOKUP(AA167,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(Y167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(S167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Maili"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(AC167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!AC167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE167,'travel frequence'!$A$1:$D$4,MATCH(AD167,'travel frequence'!$A$1:$D$1,0),FALSE)*AF167*IF(ISNA(VLOOKUP(AF167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3010.4898916386851},{"$f":"IF(VLOOKUP(AC167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(AH167=\"N\",0,SUM(AJ167,'Other cost'!$B$16,VLOOKUP(AK167,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(AI167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(AC167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!AM167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO167,'travel frequence'!$A$1:$D$4,MATCH(AN167,'travel frequence'!$A$1:$D$1,0),FALSE)*AP167*IF(ISNA(VLOOKUP(AP167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.6972752911216364},{"$f":"IF(VLOOKUP(AM167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(AR167=\"N\",0,SUM(AT167,'Other cost'!$B$16,VLOOKUP(AU167,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(AS167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(AM167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(AW167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!AW167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY167,'travel frequence'!$A$1:$D$4,MATCH(AX167,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ167*IF(ISNA(VLOOKUP(AZ167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":32.7774766773314},{"$f":"IF(VLOOKUP(AW167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(BB167=\"N\",0,SUM(BD167,'Other cost'!$B$16,VLOOKUP(BE167,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(BC167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(AW167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Eritrea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BG167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!BG167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI167,'travel frequence'!$A$1:$D$4,MATCH(BH167,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ167*IF(ISNA(VLOOKUP(BJ167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(BL167=\"N\",0,SUM(BN167,'Other cost'!$B$16,VLOOKUP(BO167,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(BM167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(BG167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},10,{"$f":"IF(ISNA(VLOOKUP(BQ167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!BQ167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS167,'travel frequence'!$A$1:$D$4,MATCH(BR167,'travel frequence'!$A$1:$D$1,0),FALSE)*BT167*IF(ISNA(VLOOKUP(BT167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.2718539409139265},{"$f":"IF(VLOOKUP(BQ167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(BV167=\"N\",0,SUM(BX167,'Other cost'!$B$16,VLOOKUP(BY167,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(BW167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(BQ167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CA167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!CA167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC167,'travel frequence'!$A$1:$D$4,MATCH(CB167,'travel frequence'!$A$1:$D$1,0),FALSE)*CD167*IF(ISNA(VLOOKUP(CD167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(CF167=\"N\",0,SUM(CH167,'Other cost'!$B$16,VLOOKUP(CI167,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(CG167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(CA167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},7,{"$f":"IF(ISNA(VLOOKUP(CK167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!CK167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM167,'travel frequence'!$A$1:$D$4,MATCH(CL167,'travel frequence'!$A$1:$D$1,0),FALSE)*CN167*IF(ISNA(VLOOKUP(CN167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":214.07928118319543},{"$f":"IF(VLOOKUP(CK167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(CP167=\"N\",0,SUM(CR167,'Other cost'!$B$16,VLOOKUP(CS167,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(CQ167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(CK167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},11,{"$f":"IF(ISNA(VLOOKUP(CU167,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR166,IF(ISNA(VLOOKUP(Simulation!CU167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU167,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW167,'travel frequence'!$A$1:$D$4,MATCH(CV167,'travel frequence'!$A$1:$D$1,0),FALSE)*CX167*IF(ISNA(VLOOKUP(CX167,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX167,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU167,'Industry Type P'!$A$1:$S$102,MATCH($C167,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ167=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H167,IF(CZ167=\"N\",0,SUM(DB167,'Other cost'!$B$16,VLOOKUP(DC167,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA167>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE),HLOOKUP(DA167,'Salary in Industry'!$N$1:$AQ$1001,$B167+1,FALSE)),IF(ISNA(VLOOKUP(CU167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU167,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A167=0,0,IF(A167=1,M167,IF(A167=2,M167+W167,IF(A167=3,M167+W167+AG167,IF(A167=4,M167+W167+AG167+AQ167,IF(A167=5,M167+W167+AG167+AQ167+BA167,IF(A167=6,M167+W167+AG167+AQ167+BA167+BK167,IF(A167=7,M167+W167+AG167+AQ167+BA167+BK167+BU167,IF(A167=8,M167+W167+AG167+AQ167+BA167+BK167+BU167+CE167,IF(A167=9,M167+W167+AG167+AQ167+BA167+BK167+BU167+CE167+CO167,IF(A167=10,M167+W167+AG167+AQ167+BA167+BK167+BU167+CE167+CO167+CY167))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":2925.4117368056245}]
[10,166,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Retail Trade"},2,101,14793,12503766,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!I168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K168,'travel frequence'!$A$1:$D$4,MATCH(J168,'travel frequence'!$A$1:$D$1,0),FALSE)*L168*IF(ISNA(VLOOKUP(L168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(I168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(N168=\"N\",0,SUM(P168,'Other cost'!$B$16,VLOOKUP(Q168,'Other cost'!$A$9:$B$13,2,FALSE),IF(O168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(O168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(I168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(S168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!S168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U168,'travel frequence'!$A$1:$D$4,MATCH(T168,'travel frequence'!$A$1:$D$1,0),FALSE)*V168*IF(ISNA(VLOOKUP(V168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2683.6658416977539},{"$f":"IF(VLOOKUP(S168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(X168=\"N\",0,SUM(Z168,'Other cost'!$B$16,VLOOKUP(AA168,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(Y168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(S168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"UAE"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(AC168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!AC168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE168,'travel frequence'!$A$1:$D$4,MATCH(AD168,'travel frequence'!$A$1:$D$1,0),FALSE)*AF168*IF(ISNA(VLOOKUP(AF168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":125.15904219009438},{"$f":"IF(VLOOKUP(AC168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(AH168=\"N\",0,SUM(AJ168,'Other cost'!$B$16,VLOOKUP(AK168,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(AI168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(AC168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Georgia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},19,{"$f":"IF(ISNA(VLOOKUP(AM168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!AM168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO168,'travel frequence'!$A$1:$D$4,MATCH(AN168,'travel frequence'!$A$1:$D$1,0),FALSE)*AP168*IF(ISNA(VLOOKUP(AP168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":184.55050193021856},{"$f":"IF(VLOOKUP(AM168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(AR168=\"N\",0,SUM(AT168,'Other cost'!$B$16,VLOOKUP(AU168,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(AS168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(AM168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Turkmenistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(AW168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!AW168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY168,'travel frequence'!$A$1:$D$4,MATCH(AX168,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ168*IF(ISNA(VLOOKUP(AZ168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":234.01339191118859},{"$f":"IF(VLOOKUP(AW168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(BB168=\"N\",0,SUM(BD168,'Other cost'!$B$16,VLOOKUP(BE168,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(BC168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(AW168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"India"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},16,{"$f":"IF(ISNA(VLOOKUP(BG168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!BG168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI168,'travel frequence'!$A$1:$D$4,MATCH(BH168,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ168*IF(ISNA(VLOOKUP(BJ168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":34967.463523620361},{"$f":"IF(VLOOKUP(BG168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(BL168=\"N\",0,SUM(BN168,'Other cost'!$B$16,VLOOKUP(BO168,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(BM168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(BG168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!BQ168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS168,'travel frequence'!$A$1:$D$4,MATCH(BR168,'travel frequence'!$A$1:$D$1,0),FALSE)*BT168*IF(ISNA(VLOOKUP(BT168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(BV168=\"N\",0,SUM(BX168,'Other cost'!$B$16,VLOOKUP(BY168,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(BW168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(BQ168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Peru"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CA168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!CA168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC168,'travel frequence'!$A$1:$D$4,MATCH(CB168,'travel frequence'!$A$1:$D$1,0),FALSE)*CD168*IF(ISNA(VLOOKUP(CD168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":28.054237041984596},{"$f":"IF(VLOOKUP(CA168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(CF168=\"N\",0,SUM(CH168,'Other cost'!$B$16,VLOOKUP(CI168,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(CG168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(CA168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"South Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(CK168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!CK168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM168,'travel frequence'!$A$1:$D$4,MATCH(CL168,'travel frequence'!$A$1:$D$1,0),FALSE)*CN168*IF(ISNA(VLOOKUP(CN168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1120.2686723228101},{"$f":"IF(VLOOKUP(CK168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(CP168=\"N\",0,SUM(CR168,'Other cost'!$B$16,VLOOKUP(CS168,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(CQ168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(CK168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Italy"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CU168,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR167,IF(ISNA(VLOOKUP(Simulation!CU168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU168,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW168,'travel frequence'!$A$1:$D$4,MATCH(CV168,'travel frequence'!$A$1:$D$1,0),FALSE)*CX168*IF(ISNA(VLOOKUP(CX168,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX168,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":13.782743633867},{"$f":"IF(VLOOKUP(CU168,'Industry Type P'!$A$1:$S$102,MATCH($C168,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ168=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H168,IF(CZ168=\"N\",0,SUM(DB168,'Other cost'!$B$16,VLOOKUP(DC168,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA168>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE),HLOOKUP(DA168,'Salary in Industry'!$N$1:$AQ$1001,$B168+1,FALSE)),IF(ISNA(VLOOKUP(CU168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU168,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A168=0,0,IF(A168=1,M168,IF(A168=2,M168+W168,IF(A168=3,M168+W168+AG168,IF(A168=4,M168+W168+AG168+AQ168,IF(A168=5,M168+W168+AG168+AQ168+BA168,IF(A168=6,M168+W168+AG168+AQ168+BA168+BK168,IF(A168=7,M168+W168+AG168+AQ168+BA168+BK168+BU168,IF(A168=8,M168+W168+AG168+AQ168+BA168+BK168+BU168+CE168,IF(A168=9,M168+W168+AG168+AQ168+BA168+BK168+BU168+CE168+CO168,IF(A168=10,M168+W168+AG168+AQ168+BA168+BK168+BU168+CE168+CO168+CY168))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":41994.189133410691}]
[6,167,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},25,347,19250,10296965,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"EI Salvador"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},18,{"$f":"IF(ISNA(VLOOKUP(I169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!I169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K169,'travel frequence'!$A$1:$D$4,MATCH(J169,'travel frequence'!$A$1:$D$1,0),FALSE)*L169*IF(ISNA(VLOOKUP(L169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":64.116666433929936},{"$f":"IF(VLOOKUP(I169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(N169=\"N\",0,SUM(P169,'Other cost'!$B$16,VLOOKUP(Q169,'Other cost'!$A$9:$B$13,2,FALSE),IF(O169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(O169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(I169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"French Guiana"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},19,{"$f":"IF(ISNA(VLOOKUP(S169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!S169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U169,'travel frequence'!$A$1:$D$4,MATCH(T169,'travel frequence'!$A$1:$D$1,0),FALSE)*V169*IF(ISNA(VLOOKUP(V169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":9.7288136220928418},{"$f":"IF(VLOOKUP(S169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(X169=\"N\",0,SUM(Z169,'Other cost'!$B$16,VLOOKUP(AA169,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(Y169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(S169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"China"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!AC169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE169,'travel frequence'!$A$1:$D$4,MATCH(AD169,'travel frequence'!$A$1:$D$1,0),FALSE)*AF169*IF(ISNA(VLOOKUP(AF169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1024.0856444308254},{"$f":"IF(VLOOKUP(AC169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(AH169=\"N\",0,SUM(AJ169,'Other cost'!$B$16,VLOOKUP(AK169,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(AI169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(AC169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Venezuela"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},15,{"$f":"IF(ISNA(VLOOKUP(AM169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!AM169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO169,'travel frequence'!$A$1:$D$4,MATCH(AN169,'travel frequence'!$A$1:$D$1,0),FALSE)*AP169*IF(ISNA(VLOOKUP(AP169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4730.0143401130517},{"$f":"IF(VLOOKUP(AM169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(AR169=\"N\",0,SUM(AT169,'Other cost'!$B$16,VLOOKUP(AU169,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(AS169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(AM169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sudan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},1,{"$f":"IF(ISNA(VLOOKUP(AW169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!AW169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY169,'travel frequence'!$A$1:$D$4,MATCH(AX169,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ169*IF(ISNA(VLOOKUP(AZ169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(BB169=\"N\",0,SUM(BD169,'Other cost'!$B$16,VLOOKUP(BE169,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(BC169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(AW169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},2,{"$f":"IF(ISNA(VLOOKUP(BG169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!BG169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI169,'travel frequence'!$A$1:$D$4,MATCH(BH169,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ169*IF(ISNA(VLOOKUP(BJ169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1.5361284666462383},{"$f":"IF(VLOOKUP(BG169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(BL169=\"N\",0,SUM(BN169,'Other cost'!$B$16,VLOOKUP(BO169,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(BM169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(BG169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ukraine"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},12,{"$f":"IF(ISNA(VLOOKUP(BQ169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!BQ169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS169,'travel frequence'!$A$1:$D$4,MATCH(BR169,'travel frequence'!$A$1:$D$1,0),FALSE)*BT169*IF(ISNA(VLOOKUP(BT169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(BV169=\"N\",0,SUM(BX169,'Other cost'!$B$16,VLOOKUP(BY169,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(BW169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(BQ169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nepal"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CA169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!CA169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC169,'travel frequence'!$A$1:$D$4,MATCH(CB169,'travel frequence'!$A$1:$D$1,0),FALSE)*CD169*IF(ISNA(VLOOKUP(CD169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3802.6784716799812},{"$f":"IF(VLOOKUP(CA169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(CF169=\"N\",0,SUM(CH169,'Other cost'!$B$16,VLOOKUP(CI169,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(CG169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(CA169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Uruguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},18,{"$f":"IF(ISNA(VLOOKUP(CK169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!CK169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM169,'travel frequence'!$A$1:$D$4,MATCH(CL169,'travel frequence'!$A$1:$D$1,0),FALSE)*CN169*IF(ISNA(VLOOKUP(CN169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":7.9180440053492447},{"$f":"IF(VLOOKUP(CK169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(CP169=\"N\",0,SUM(CR169,'Other cost'!$B$16,VLOOKUP(CS169,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(CQ169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(CK169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Tajikistan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(CU169,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR168,IF(ISNA(VLOOKUP(Simulation!CU169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU169,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW169,'travel frequence'!$A$1:$D$4,MATCH(CV169,'travel frequence'!$A$1:$D$1,0),FALSE)*CX169*IF(ISNA(VLOOKUP(CX169,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX169,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4.9267829366617528},{"$f":"IF(VLOOKUP(CU169,'Industry Type P'!$A$1:$S$102,MATCH($C169,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ169=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H169,IF(CZ169=\"N\",0,SUM(DB169,'Other cost'!$B$16,VLOOKUP(DC169,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA169>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE),HLOOKUP(DA169,'Salary in Industry'!$N$1:$AQ$1001,$B169+1,FALSE)),IF(ISNA(VLOOKUP(CU169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU169,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A169=0,0,IF(A169=1,M169,IF(A169=2,M169+W169,IF(A169=3,M169+W169+AG169,IF(A169=4,M169+W169+AG169+AQ169,IF(A169=5,M169+W169+AG169+AQ169+BA169,IF(A169=6,M169+W169+AG169+AQ169+BA169+BK169,IF(A169=7,M169+W169+AG169+AQ169+BA169+BK169+BU169,IF(A169=8,M169+W169+AG169+AQ169+BA169+BK169+BU169+CE169,IF(A169=9,M169+W169+AG169+AQ169+BA169+BK169+BU169+CE169+CO169,IF(A169=10,M169+W169+AG169+AQ169+BA169+BK169+BU169+CE169+CO169+CY169))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":6220.1035164590512}]
[6,168,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Information"},32,441,1973,43004808,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Serbia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(I170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!I170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K170,'travel frequence'!$A$1:$D$4,MATCH(J170,'travel frequence'!$A$1:$D$1,0),FALSE)*L170*IF(ISNA(VLOOKUP(L170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":14.753092994534283},{"$f":"IF(VLOOKUP(I170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(N170=\"N\",0,SUM(P170,'Other cost'!$B$16,VLOOKUP(Q170,'Other cost'!$A$9:$B$13,2,FALSE),IF(O170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(O170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(I170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(S170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!S170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U170,'travel frequence'!$A$1:$D$4,MATCH(T170,'travel frequence'!$A$1:$D$1,0),FALSE)*V170*IF(ISNA(VLOOKUP(V170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(X170=\"N\",0,SUM(Z170,'Other cost'!$B$16,VLOOKUP(AA170,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(Y170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(S170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(AC170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!AC170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE170,'travel frequence'!$A$1:$D$4,MATCH(AD170,'travel frequence'!$A$1:$D$1,0),FALSE)*AF170*IF(ISNA(VLOOKUP(AF170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AC170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(AH170=\"N\",0,SUM(AJ170,'Other cost'!$B$16,VLOOKUP(AK170,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(AI170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(AC170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Romania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AM170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!AM170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO170,'travel frequence'!$A$1:$D$4,MATCH(AN170,'travel frequence'!$A$1:$D$1,0),FALSE)*AP170*IF(ISNA(VLOOKUP(AP170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":41.577674142017855},{"$f":"IF(VLOOKUP(AM170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(AR170=\"N\",0,SUM(AT170,'Other cost'!$B$16,VLOOKUP(AU170,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(AS170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(AM170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},9,{"$f":"IF(ISNA(VLOOKUP(AW170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!AW170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY170,'travel frequence'!$A$1:$D$4,MATCH(AX170,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ170*IF(ISNA(VLOOKUP(AZ170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(BB170=\"N\",0,SUM(BD170,'Other cost'!$B$16,VLOOKUP(BE170,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(BC170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(AW170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Mauritania"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(BG170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!BG170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI170,'travel frequence'!$A$1:$D$4,MATCH(BH170,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ170*IF(ISNA(VLOOKUP(BJ170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BG170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(BL170=\"N\",0,SUM(BN170,'Other cost'!$B$16,VLOOKUP(BO170,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(BM170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(BG170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(BQ170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!BQ170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS170,'travel frequence'!$A$1:$D$4,MATCH(BR170,'travel frequence'!$A$1:$D$1,0),FALSE)*BT170*IF(ISNA(VLOOKUP(BT170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(BV170=\"N\",0,SUM(BX170,'Other cost'!$B$16,VLOOKUP(BY170,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(BW170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(BQ170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Russia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},19,{"$f":"IF(ISNA(VLOOKUP(CA170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!CA170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC170,'travel frequence'!$A$1:$D$4,MATCH(CB170,'travel frequence'!$A$1:$D$1,0),FALSE)*CD170*IF(ISNA(VLOOKUP(CD170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":10.213679765446813},{"$f":"IF(VLOOKUP(CA170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(CF170=\"N\",0,SUM(CH170,'Other cost'!$B$16,VLOOKUP(CI170,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(CG170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(CA170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Lebanon"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CK170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!CK170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM170,'travel frequence'!$A$1:$D$4,MATCH(CL170,'travel frequence'!$A$1:$D$1,0),FALSE)*CN170*IF(ISNA(VLOOKUP(CN170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(CP170=\"N\",0,SUM(CR170,'Other cost'!$B$16,VLOOKUP(CS170,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(CQ170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(CK170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Colombia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},14,{"$f":"IF(ISNA(VLOOKUP(CU170,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR169,IF(ISNA(VLOOKUP(Simulation!CU170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU170,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW170,'travel frequence'!$A$1:$D$4,MATCH(CV170,'travel frequence'!$A$1:$D$1,0),FALSE)*CX170*IF(ISNA(VLOOKUP(CX170,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX170,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CU170,'Industry Type P'!$A$1:$S$102,MATCH($C170,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ170=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H170,IF(CZ170=\"N\",0,SUM(DB170,'Other cost'!$B$16,VLOOKUP(DC170,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA170>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE),HLOOKUP(DA170,'Salary in Industry'!$N$1:$AQ$1001,$B170+1,FALSE)),IF(ISNA(VLOOKUP(CU170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU170,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A170=0,0,IF(A170=1,M170,IF(A170=2,M170+W170,IF(A170=3,M170+W170+AG170,IF(A170=4,M170+W170+AG170+AQ170,IF(A170=5,M170+W170+AG170+AQ170+BA170,IF(A170=6,M170+W170+AG170+AQ170+BA170+BK170,IF(A170=7,M170+W170+AG170+AQ170+BA170+BK170+BU170,IF(A170=8,M170+W170+AG170+AQ170+BA170+BK170+BU170+CE170,IF(A170=9,M170+W170+AG170+AQ170+BA170+BK170+BU170+CE170+CO170,IF(A170=10,M170+W170+AG170+AQ170+BA170+BK170+BU170+CE170+CO170+CY170))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":60.105379381871934}]
[2,169,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Transportation and Warehousing"},37,241,7910,7332585,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"East Timor"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},9,{"$f":"IF(ISNA(VLOOKUP(I171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!I171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K171,'travel frequence'!$A$1:$D$4,MATCH(J171,'travel frequence'!$A$1:$D$1,0),FALSE)*L171*IF(ISNA(VLOOKUP(L171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":6.4510903043000871},{"$f":"IF(VLOOKUP(I171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(N171=\"N\",0,SUM(P171,'Other cost'!$B$16,VLOOKUP(Q171,'Other cost'!$A$9:$B$13,2,FALSE),IF(O171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(O171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(I171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sri Lanka"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},1,{"$f":"IF(ISNA(VLOOKUP(S171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!S171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U171,'travel frequence'!$A$1:$D$4,MATCH(T171,'travel frequence'!$A$1:$D$1,0),FALSE)*V171*IF(ISNA(VLOOKUP(V171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":38.228683284741258},{"$f":"IF(VLOOKUP(S171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(X171=\"N\",0,SUM(Z171,'Other cost'!$B$16,VLOOKUP(AA171,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(Y171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(S171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Ethiopia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},8,{"$f":"IF(ISNA(VLOOKUP(AC171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!AC171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE171,'travel frequence'!$A$1:$D$4,MATCH(AD171,'travel frequence'!$A$1:$D$1,0),FALSE)*AF171*IF(ISNA(VLOOKUP(AF171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":1638.3721407746252},{"$f":"IF(VLOOKUP(AC171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(AH171=\"N\",0,SUM(AJ171,'Other cost'!$B$16,VLOOKUP(AK171,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(AI171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(AC171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kenya"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},4,{"$f":"IF(ISNA(VLOOKUP(AM171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!AM171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO171,'travel frequence'!$A$1:$D$4,MATCH(AN171,'travel frequence'!$A$1:$D$1,0),FALSE)*AP171*IF(ISNA(VLOOKUP(AP171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AM171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(AR171=\"N\",0,SUM(AT171,'Other cost'!$B$16,VLOOKUP(AU171,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(AS171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(AM171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nigeria"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},6,{"$f":"IF(ISNA(VLOOKUP(AW171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!AW171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY171,'travel frequence'!$A$1:$D$4,MATCH(AX171,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ171*IF(ISNA(VLOOKUP(AZ171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(AW171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(BB171=\"N\",0,SUM(BD171,'Other cost'!$B$16,VLOOKUP(BE171,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(BC171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(AW171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},15,{"$f":"IF(ISNA(VLOOKUP(BG171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!BG171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI171,'travel frequence'!$A$1:$D$4,MATCH(BH171,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ171*IF(ISNA(VLOOKUP(BJ171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":8.4478563508691593},{"$f":"IF(VLOOKUP(BG171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(BL171=\"N\",0,SUM(BN171,'Other cost'!$B$16,VLOOKUP(BO171,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(BM171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(BG171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Honduras"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},20,{"$f":"IF(ISNA(VLOOKUP(BQ171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!BQ171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS171,'travel frequence'!$A$1:$D$4,MATCH(BR171,'travel frequence'!$A$1:$D$1,0),FALSE)*BT171*IF(ISNA(VLOOKUP(BT171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(BQ171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(BV171=\"N\",0,SUM(BX171,'Other cost'!$B$16,VLOOKUP(BY171,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(BW171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(BQ171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kashmir"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},20,{"$f":"IF(ISNA(VLOOKUP(CA171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!CA171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC171,'travel frequence'!$A$1:$D$4,MATCH(CB171,'travel frequence'!$A$1:$D$1,0),FALSE)*CD171*IF(ISNA(VLOOKUP(CD171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":4300.7268695333905},{"$f":"IF(VLOOKUP(CA171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(CF171=\"N\",0,SUM(CH171,'Other cost'!$B$16,VLOOKUP(CI171,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(CG171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(CA171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Republic of Ireland"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},12,{"$f":"IF(ISNA(VLOOKUP(CK171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!CK171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM171,'travel frequence'!$A$1:$D$4,MATCH(CL171,'travel frequence'!$A$1:$D$1,0),FALSE)*CN171*IF(ISNA(VLOOKUP(CN171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":127.94662436861837},{"$f":"IF(VLOOKUP(CK171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(CP171=\"N\",0,SUM(CR171,'Other cost'!$B$16,VLOOKUP(CS171,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(CQ171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(CK171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Guinea-Bissau"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},11,{"$f":"IF(ISNA(VLOOKUP(CU171,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR170,IF(ISNA(VLOOKUP(Simulation!CU171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU171,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW171,'travel frequence'!$A$1:$D$4,MATCH(CV171,'travel frequence'!$A$1:$D$1,0),FALSE)*CX171*IF(ISNA(VLOOKUP(CX171,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX171,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":2628.2219758259616},{"$f":"IF(VLOOKUP(CU171,'Industry Type P'!$A$1:$S$102,MATCH($C171,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ171=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H171,IF(CZ171=\"N\",0,SUM(DB171,'Other cost'!$B$16,VLOOKUP(DC171,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA171>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE),HLOOKUP(DA171,'Salary in Industry'!$N$1:$AQ$1001,$B171+1,FALSE)),IF(ISNA(VLOOKUP(CU171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU171,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A171=0,0,IF(A171=1,M171,IF(A171=2,M171+W171,IF(A171=3,M171+W171+AG171,IF(A171=4,M171+W171+AG171+AQ171,IF(A171=5,M171+W171+AG171+AQ171+BA171,IF(A171=6,M171+W171+AG171+AQ171+BA171+BK171,IF(A171=7,M171+W171+AG171+AQ171+BA171+BK171+BU171,IF(A171=8,M171+W171+AG171+AQ171+BA171+BK171+BU171+CE171,IF(A171=9,M171+W171+AG171+AQ171+BA171+BK171+BU171+CE171+CO171,IF(A171=10,M171+W171+AG171+AQ171+BA171+BK171+BU171+CE171+CO171+CY171))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":47.673676017149376}]
[10,170,{"$f":"INDEX([1]Variables!$C$2:$C$19,INT((RAND()*10)+1),1)","v":"Utilities"},2,303,14820,42494489,{"$f":"Variables!$H$16","v":1000000},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nicaragua"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},7,{"$f":"IF(ISNA(VLOOKUP(I172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!I172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!I172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(I172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(I172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(K172,'travel frequence'!$A$1:$D$4,MATCH(J172,'travel frequence'!$A$1:$D$1,0),FALSE)*L172*IF(ISNA(VLOOKUP(L172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(L172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.5196060055116103},{"$f":"IF(VLOOKUP(I172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(N172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(N172=\"N\",0,SUM(P172,'Other cost'!$B$16,VLOOKUP(Q172,'Other cost'!$A$9:$B$13,2,FALSE),IF(O172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(O172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(I172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(I172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"North Korea"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},13,{"$f":"IF(ISNA(VLOOKUP(S172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!S172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!S172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(S172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(S172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(U172,'travel frequence'!$A$1:$D$4,MATCH(T172,'travel frequence'!$A$1:$D$1,0),FALSE)*V172*IF(ISNA(VLOOKUP(V172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(V172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(S172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(X172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(X172=\"N\",0,SUM(Z172,'Other cost'!$B$16,VLOOKUP(AA172,'Other cost'!$A$9:$B$13,2,FALSE),IF(Y172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(Y172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(S172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(S172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Congo"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},5,{"$f":"IF(ISNA(VLOOKUP(AC172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!AC172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AC172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AC172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AC172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AE172,'travel frequence'!$A$1:$D$4,MATCH(AD172,'travel frequence'!$A$1:$D$1,0),FALSE)*AF172*IF(ISNA(VLOOKUP(AF172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AF172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.4212433918460392},{"$f":"IF(VLOOKUP(AC172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AH172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(AH172=\"N\",0,SUM(AJ172,'Other cost'!$B$16,VLOOKUP(AK172,'Other cost'!$A$9:$B$13,2,FALSE),IF(AI172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(AI172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(AC172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AC172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Kazakhstan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},3,{"$f":"IF(ISNA(VLOOKUP(AM172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!AM172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AM172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AM172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AM172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AO172,'travel frequence'!$A$1:$D$4,MATCH(AN172,'travel frequence'!$A$1:$D$1,0),FALSE)*AP172*IF(ISNA(VLOOKUP(AP172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AP172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":12.096539135455641},{"$f":"IF(VLOOKUP(AM172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(AR172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(AR172=\"N\",0,SUM(AT172,'Other cost'!$B$16,VLOOKUP(AU172,'Other cost'!$A$9:$B$13,2,FALSE),IF(AS172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(AS172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(AM172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AM172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Saudi Abrabia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},8,{"$f":"IF(ISNA(VLOOKUP(AW172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!AW172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!AW172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(AW172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(AW172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(AY172,'travel frequence'!$A$1:$D$4,MATCH(AX172,'travel frequence'!$A$1:$D$1,0),FALSE)*AZ172*IF(ISNA(VLOOKUP(AZ172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(AZ172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":5.2133232637653935},{"$f":"IF(VLOOKUP(AW172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BB172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(BB172=\"N\",0,SUM(BD172,'Other cost'!$B$16,VLOOKUP(BE172,'Other cost'!$A$9:$B$13,2,FALSE),IF(BC172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(BC172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(AW172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(AW172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Spain"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},17,{"$f":"IF(ISNA(VLOOKUP(BG172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!BG172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BG172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BG172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BG172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BI172,'travel frequence'!$A$1:$D$4,MATCH(BH172,'travel frequence'!$A$1:$D$1,0),FALSE)*BJ172*IF(ISNA(VLOOKUP(BJ172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BJ172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":42.374543153293082},{"$f":"IF(VLOOKUP(BG172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BL172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(BL172=\"N\",0,SUM(BN172,'Other cost'!$B$16,VLOOKUP(BO172,'Other cost'!$A$9:$B$13,2,FALSE),IF(BM172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(BM172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(BG172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BG172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Paraguay"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Long (more than one month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},14,{"$f":"IF(ISNA(VLOOKUP(BQ172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!BQ172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!BQ172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(BQ172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(BQ172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(BS172,'travel frequence'!$A$1:$D$4,MATCH(BR172,'travel frequence'!$A$1:$D$1,0),FALSE)*BT172*IF(ISNA(VLOOKUP(BT172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(BT172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":75.830668155482158},{"$f":"IF(VLOOKUP(BQ172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(BV172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(BV172=\"N\",0,SUM(BX172,'Other cost'!$B$16,VLOOKUP(BY172,'Other cost'!$A$9:$B$13,2,FALSE),IF(BW172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(BW172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(BQ172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(BQ172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Sierra Leone"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Short (less a week)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"frequent (3 times to 12 times)"},4,{"$f":"IF(ISNA(VLOOKUP(CA172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!CA172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CA172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CA172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CA172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CC172,'travel frequence'!$A$1:$D$4,MATCH(CB172,'travel frequence'!$A$1:$D$1,0),FALSE)*CD172*IF(ISNA(VLOOKUP(CD172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CD172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CA172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CF172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(CF172=\"N\",0,SUM(CH172,'Other cost'!$B$16,VLOOKUP(CI172,'Other cost'!$A$9:$B$13,2,FALSE),IF(CG172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(CG172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(CA172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CA172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Liberia"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"infrequent (less than 3 times)"},8,{"$f":"IF(ISNA(VLOOKUP(CK172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!CK172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CK172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CK172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CK172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CM172,'travel frequence'!$A$1:$D$4,MATCH(CL172,'travel frequence'!$A$1:$D$1,0),FALSE)*CN172*IF(ISNA(VLOOKUP(CN172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CN172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":0},{"$f":"IF(VLOOKUP(CK172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CP172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(CP172=\"N\",0,SUM(CR172,'Other cost'!$B$16,VLOOKUP(CS172,'Other cost'!$A$9:$B$13,2,FALSE),IF(CQ172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(CQ172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(CK172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CK172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},{"$f":"INDEX([1]Variables!$A$2:$A$103,INT((RAND()*100)+1),1)","v":"Nbhutan"},{"$f":"INDEX(Variables!$E$3:$E$5,RANDBETWEEN(1,3),1)","v":"Medium (1 week to 1month)"},{"$f":"INDEX([1]Variables!$G$3:$G$5,RANDBETWEEN(1,3),1)","v":"very frequent ( more than 12 times a year)"},4,{"$f":"IF(ISNA(VLOOKUP(CU172,Variables!$K$1:$K$36,1,FALSE)),SUM('Other cost'!$B$2,'Salary in Industry'!$AR171,IF(ISNA(VLOOKUP(Simulation!CU172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(Simulation!CU172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))*IF(ISNA(VLOOKUP(CU172,'Industry Type P'!$A$2:$S$103,2,FALSE)),'Kidnapping Statistics'!$K$3,VLOOKUP(CU172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE))*VLOOKUP(CW172,'travel frequence'!$A$1:$D$4,MATCH(CV172,'travel frequence'!$A$1:$D$1,0),FALSE)*CX172*IF(ISNA(VLOOKUP(CX172,'travel frequence'!$A$7:$B$23,2,FALSE)),'travel frequence'!$B$23,VLOOKUP(CX172,'travel frequence'!$A$7:$B$23,2,FALSE)),0)","v":3.2257437694548368},{"$f":"IF(VLOOKUP(CU172,'Industry Type P'!$A$1:$S$102,MATCH($C172,'Industry Type P'!$A$1:$S$1,0),FALSE)>RAND(),\"Y\",\"N\")","v":"N"},0,0,{"$f":"IF(CZ172=\"N\",\" \",INDEX('Other cost'!$A$9:$A$13,RANDBETWEEN(1,5),1))","v":" "},{"$f":"MIN($H172,IF(CZ172=\"N\",0,SUM(DB172,'Other cost'!$B$16,VLOOKUP(DC172,'Other cost'!$A$9:$B$13,2,FALSE),IF(DA172>=30,HLOOKUP(30,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE),HLOOKUP(DA172,'Salary in Industry'!$N$1:$AQ$1001,$B172+1,FALSE)),IF(ISNA(VLOOKUP(CU172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)),'Ransom Statistics'!$D$18,VLOOKUP(CU172,'Ransom Statistics'!$A$1:$D$18,4,FALSE)))))","v":0},0,{"$f":"((IF(A172=0,0,IF(A172=1,M172,IF(A172=2,M172+W172,IF(A172=3,M172+W172+AG172,IF(A172=4,M172+W172+AG172+AQ172,IF(A172=5,M172+W172+AG172+AQ172+BA172,IF(A172=6,M172+W172+AG172+AQ172+BA172+BK172,IF(A172=7,M172+W172+AG172+AQ172+BA172+BK172+BU172,IF(A172=8,M172+W172+AG172+AQ172+BA172+BK172+BU172+CE172,IF(A172=9,M172+W172+AG172+AQ172+BA172+BK172+BU172+CE172+CO172,IF(A172=10,M172+W172+AG172+AQ172+BA172+BK172+BU172+CE172+CO172+CY172))))))))))))/(1+Variables!$G$12)^9)*(1+Variables!$G$16)","v":157.57752053580347}]

{"sheet":"10yr","index":10,"n_rows":1001,"n_cols":29,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Year 1 Profit","Year 2 Profit","Year 3 Profit","Year 4 Profit","Year 5 Profit","Year 6 Profit","Year 7 Profit","Year 8 Profit","Year 9 Profit","Year 10 Profit","Total 10-year Profit",null,null,"Positive",{"$f":"COUNTIF(K:K,\">0\")","v":945},{"$f":"O1/1000","v":0.94499999999999995}]
[{"$f":"'Year 1'!E2","v":-245281.54734430619},{"$f":"'Year 2'!E2","v":-87019.859335868503},{"$f":"'Year 3'!E2","v":18928.646664814674},{"$f":"'Year 4'!E2","v":-463208.61298565974},{"$f":"'Year 5'!E2","v":303513.70754345111},{"$f":"'Year 6'!E2","v":429140.15042345598},{"$f":"'Year 7'!E2","v":456777.81315844809},{"$f":"'Year 8'!E2","v":1060112.0559930641},{"$f":"'Year 9'!E2","v":-218959.30679107143},{"$f":"'Year 10'!E2","v":279440.17029879126},{"$f":"SUM(A2:J2)","v":1533443.2176251195},null,null,"Negative",{"$f":"COUNTIF(K:K,\"<0\")","v":55},{"$f":"O2/1000","v":5.5E-2},null,null,null,null,null,null,null,null,null,null,null,36015.969594498863,-2543465.2216687608]
[{"$f":"'Year 1'!E3","v":-388866.52295157546},{"$f":"'Year 2'!E3","v":43149.176394691691},{"$f":"'Year 3'!E3","v":10002.761495770188},{"$f":"'Year 4'!E3","v":98662.887964902911},{"$f":"'Year 5'!E3","v":378621.09048878681},{"$f":"'Year 6'!E3","v":665070.91906163236},{"$f":"'Year 7'!E3","v":-334558.66507445567},{"$f":"'Year 8'!E3","v":774989.15392061207},{"$f":"'Year 9'!E3","v":-33453.669616960455},{"$f":"'Year 10'!E3","v":815514.82896504994},{"$f":"SUM(A3:J3)","v":2029131.9606484545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90260.471274954965,-2493375.4409004604]
[{"$f":"'Year 1'!E4","v":-407775.95324210031},{"$f":"'Year 2'!E4","v":-139706.15438530513},{"$f":"'Year 3'!E4","v":-164075.41858547175},{"$f":"'Year 4'!E4","v":131948.44819438679},{"$f":"'Year 5'!E4","v":357621.56236402015},{"$f":"'Year 6'!E4","v":273860.05899642862},{"$f":"'Year 7'!E4","v":639436.27666702587},{"$f":"'Year 8'!E4","v":-469233.31564765866},{"$f":"'Year 9'!E4","v":1128981.7975605207},{"$f":"'Year 10'!E4","v":1590379.9637441339},2941437.2656659801,null,null,null,"Count","Percentage",null,null,null,null,null,null,null,null,null,null,null,113145.15468940185,-2121624.4455097732]
[{"$f":"'Year 1'!E5","v":-321304.46293751645},{"$f":"'Year 2'!E5","v":521486.98120802105},{"$f":"'Year 3'!E5","v":97877.232129185461},{"$f":"'Year 4'!E5","v":12704.235903641325},{"$f":"'Year 5'!E5","v":-280905.08320763934},{"$f":"'Year 6'!E5","v":-369534.80254917964},{"$f":"'Year 7'!E5","v":499964.44002242805},{"$f":"'Year 8'!E5","v":-14129.640637575649},{"$f":"'Year 9'!E5","v":207823.76270617871},{"$f":"'Year 10'!E5","v":779354.49370263354},1133337.1563401772,null,null,-6.5,{"$f":"COUNTIF(K:K,\"<-6000000\")","v":0},{"$f":"O5/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,124135.53701977665,-2079750.8593402687]
[{"$f":"'Year 1'!E6","v":-325972.36571603891},{"$f":"'Year 2'!E6","v":450742.35753139318},{"$f":"'Year 3'!E6","v":-193310.72505699552},{"$f":"'Year 4'!E6","v":-93999.002526560682},{"$f":"'Year 5'!E6","v":341935.09845010424},{"$f":"'Year 6'!E6","v":-125016.37412847485},{"$f":"'Year 7'!E6","v":1020594.2109546904},{"$f":"'Year 8'!E6","v":928574.06435130234},{"$f":"'Year 9'!E6","v":-252348.15374283423},{"$f":"'Year 10'!E6","v":834214.79642601078},2585413.9065425964,null,null,{"$f":"N5+0.5","v":-6},{"$f":"COUNTIFS(K:K,\">-6000000\",K:K,\"<-5500000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,142295.09585179051,-2078749.7687489444]
[{"$f":"'Year 1'!E7","v":-381251.10813225643},{"$f":"'Year 2'!E7","v":13514.021111722104},{"$f":"'Year 3'!E7","v":-190117.98697194393},{"$f":"'Year 4'!E7","v":258576.38154084841},{"$f":"'Year 5'!E7","v":361011.87810594519},{"$f":"'Year 6'!E7","v":-678520.06722523505},{"$f":"'Year 7'!E7","v":474594.82471809909},{"$f":"'Year 8'!E7","v":785297.3250887685},{"$f":"'Year 9'!E7","v":-1880725.014674698},{"$f":"'Year 10'!E7","v":873158.70605495968},-364461.04038379039,null,null,{"$f":"N6+0.5","v":-5.5},{"$f":"COUNTIFS(K:K,\">-5500000\",K:K,\"<-5000000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,144100.64719236805,-1976719.3961161573]
[{"$f":"'Year 1'!E8","v":-251209.22251112293},{"$f":"'Year 2'!E8","v":-14102.296928178635},{"$f":"'Year 3'!E8","v":367761.32964196499},{"$f":"'Year 4'!E8","v":32460.137995993835},{"$f":"'Year 5'!E8","v":561509.09119335981},{"$f":"'Year 6'!E8","v":453787.89044162119},{"$f":"'Year 7'!E8","v":-1210873.4738341472},{"$f":"'Year 8'!E8","v":817526.62647765921},{"$f":"'Year 9'!E8","v":869570.53173059132},{"$f":"'Year 10'!E8","v":816171.39170228434},2442602.0059100259,null,null,-5,{"$f":"COUNTIFS(K:K,\">-5000000\",K:K,\"<-45000000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,144130.23268394754,-1949624.9948095356]
[{"$f":"'Year 1'!E9","v":-238483.52340468741},{"$f":"'Year 2'!E9","v":-201239.5744495712},{"$f":"'Year 3'!E9","v":196894.98193089326},{"$f":"'Year 4'!E9","v":-815581.99862294132},{"$f":"'Year 5'!E9","v":-402257.76855612872},{"$f":"'Year 6'!E9","v":581711.66643747804},{"$f":"'Year 7'!E9","v":331169.28275346523},{"$f":"'Year 8'!E9","v":467087.64394643158},{"$f":"'Year 9'!E9","v":518643.08874396048},{"$f":"'Year 10'!E9","v":119812.11668910668},557755.91546800663,null,null,-4.5,{"$f":"COUNTIFS(K:K,\">-4500000\",K:K,\"<-4000000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,147571.23365760269,-1649317.226760065]
[{"$f":"'Year 1'!E10","v":-729448.23505303846},{"$f":"'Year 2'!E10","v":-325161.70216534683},{"$f":"'Year 3'!E10","v":-387721.04678846407},{"$f":"'Year 4'!E10","v":-573453.22299104277},{"$f":"'Year 5'!E10","v":286466.78569869802},{"$f":"'Year 6'!E10","v":607260.01828739606},{"$f":"'Year 7'!E10","v":444878.00265475409},{"$f":"'Year 8'!E10","v":1190903.2577436664},{"$f":"'Year 9'!E10","v":1050912.2024869034},{"$f":"'Year 10'!E10","v":544056.06956730643},2108692.1294408324,null,null,-4,{"$f":"COUNTIFS(K:K,\">-4000000\",K:K,\"<-3500000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,159043.66096633859,-1551267.6993508416]
[{"$f":"'Year 1'!E11","v":-235300.47136145527},{"$f":"'Year 2'!E11","v":-171779.89978619642},{"$f":"'Year 3'!E11","v":201898.09001661115},{"$f":"'Year 4'!E11","v":151959.26459872187},{"$f":"'Year 5'!E11","v":228772.4787038893},{"$f":"'Year 6'!E11","v":651671.31056954572},{"$f":"'Year 7'!E11","v":399298.88719106931},{"$f":"'Year 8'!E11","v":-176321.36252380931},{"$f":"'Year 9'!E11","v":584798.56055580056},{"$f":"'Year 10'!E11","v":1174671.1277216845},2809667.9856858617,null,null,-3.5,{"$f":"COUNTIFS(K:K,\">-3500000\",K:K,\"<-3000000\")","v":0},0,null,null,null,null,null,null,null,null,null,null,null,162560.30285136006,-1542037.3121389714]
[{"$f":"'Year 1'!E12","v":-349653.49164360209},{"$f":"'Year 2'!E12","v":-92061.860307920258},{"$f":"'Year 3'!E12","v":-521562.44628756132},{"$f":"'Year 4'!E12","v":214819.57467993128},{"$f":"'Year 5'!E12","v":-324642.25276730931},{"$f":"'Year 6'!E12","v":1127798.5236275985},{"$f":"'Year 7'!E12","v":390425.71720920457},{"$f":"'Year 8'!E12","v":538301.19329469674},{"$f":"'Year 9'!E12","v":1060939.4187543236},{"$f":"'Year 10'!E12","v":452031.06912406557},2496395.4456834272,null,null,-3,{"$f":"COUNTIFS(K:K,\">-3000000\",K:K,\"<-2500000\")","v":1},1E-3,null,null,null,null,null,null,null,null,null,null,null,178164.58719196857,-1440875.0629325581]
[{"$f":"'Year 1'!E13","v":-310058.50093522313},{"$f":"'Year 2'!E13","v":37755.630213567987},{"$f":"'Year 3'!E13","v":135517.092214984},{"$f":"'Year 4'!E13","v":21486.04498999496},{"$f":"'Year 5'!E13","v":-449603.73962378048},{"$f":"'Year 6'!E13","v":354030.47153749643},{"$f":"'Year 7'!E13","v":680484.80112436274},{"$f":"'Year 8'!E13","v":299404.34976507467},{"$f":"'Year 9'!E13","v":605250.63122771727},{"$f":"'Year 10'!E13","v":186913.66434596432},1561180.4448601587,null,null,-2.5,{"$f":"COUNTIFS(K:K,\">-2500000\",K:K,\"<-2000000\")","v":4},4.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,222627.97267912049,-1390514.8404312844]
[{"$f":"'Year 1'!E14","v":-257318.81734229584},{"$f":"'Year 2'!E14","v":-19161.730186113622},{"$f":"'Year 3'!E14","v":220969.78029260598},{"$f":"'Year 4'!E14","v":122049.59366637724},{"$f":"'Year 5'!E14","v":300072.3308826359},{"$f":"'Year 6'!E14","v":657824.81035486865},{"$f":"'Year 7'!E14","v":356927.23045784608},{"$f":"'Year 8'!E14","v":573034.06521496875},{"$f":"'Year 9'!E14","v":1022403.8355447755},{"$f":"'Year 10'!E14","v":1271317.7631732095},4248118.8620588779,null,null,-2,{"$f":"COUNTIFS(K:K,\">-2000000\",K:K,\"<-1500000\")","v":5},5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,227547.36518359277,-1329605.4768187909]
[{"$f":"'Year 1'!E15","v":-180585.88575072319},{"$f":"'Year 2'!E15","v":-195928.78032927477},{"$f":"'Year 3'!E15","v":-21880.16757794877},{"$f":"'Year 4'!E15","v":157448.9791172368},{"$f":"'Year 5'!E15","v":452718.8465911462},{"$f":"'Year 6'!E15","v":-31041.663010331802},{"$f":"'Year 7'!E15","v":247641.15835449169},{"$f":"'Year 8'!E15","v":786701.39879897656},{"$f":"'Year 9'!E15","v":833916.81352614332},{"$f":"'Year 10'!E15","v":1300745.5531483053},3349736.2528680214,null,null,-1.5,{"$f":"COUNTIFS(K:K,\">-1500000\",K:K,\"<-1000000\")","v":8},null,null,null,null,null,null,null,null,null,null,null,null,234803.58431601967,-1232972.6945133775]
[{"$f":"'Year 1'!E16","v":-162554.20462870772},{"$f":"'Year 2'!E16","v":286195.76592489949},{"$f":"'Year 3'!E16","v":99156.258503291407},{"$f":"'Year 4'!E16","v":277595.0286364702},{"$f":"'Year 5'!E16","v":455956.35572342156},{"$f":"'Year 6'!E16","v":698480.8355630713},{"$f":"'Year 7'!E16","v":751781.48840302089},{"$f":"'Year 8'!E16","v":684595.25682951231},{"$f":"'Year 9'!E16","v":514724.12587178638},{"$f":"'Year 10'!E16","v":-190469.9712278333},3415460.9395989329,null,null,-1,{"$f":"COUNTIFS(K:K,\">-1000000\",K:K,\"<-500000\")","v":10},null,null,null,null,null,null,null,null,null,null,null,null,235837.01066312566,-1177289.9065713123]
[{"$f":"'Year 1'!E17","v":-402824.00771561067},{"$f":"'Year 2'!E17","v":-162672.63620861183},{"$f":"'Year 3'!E17","v":-219463.38031035929},{"$f":"'Year 4'!E17","v":481620.81241249572},{"$f":"'Year 5'!E17","v":449485.99851054139},{"$f":"'Year 6'!E17","v":539495.05855562002},{"$f":"'Year 7'!E17","v":-130720.41299301013},{"$f":"'Year 8'!E17","v":438719.46813759371},{"$f":"'Year 9'!E17","v":541767.00640511373},{"$f":"'Year 10'!E17","v":7355.3028406891972},1542763.2096344619,null,null,-0.5,{"$f":"COUNTIFS(K:K,\">-500000\",K:K,\"<0\")","v":27},null,null,null,null,null,null,null,null,null,null,null,null,258964.48773678718,-1048293.7257081158]
[{"$f":"'Year 1'!E18","v":-232697.44578171527},{"$f":"'Year 2'!E18","v":28266.083859594306},{"$f":"'Year 3'!E18","v":-675881.82595877443},{"$f":"'Year 4'!E18","v":-732073.26212584879},{"$f":"'Year 5'!E18","v":464628.73177889781},{"$f":"'Year 6'!E18","v":418182.31297330069},{"$f":"'Year 7'!E18","v":-645240.58429219504},{"$f":"'Year 8'!E18","v":366659.89359460562},{"$f":"'Year 9'!E18","v":-4320.7948007646482},{"$f":"'Year 10'!E18","v":1435128.4722109784},422651.5814580787,null,null,0,{"$f":"COUNTIFS(K:K,\">0\",K:K,\"<500000\")","v":32},null,null,null,null,null,null,null,null,null,null,null,null,284205.49012744101,-1031210.50427639]
[{"$f":"'Year 1'!E19","v":-330851.06764740252},{"$f":"'Year 2'!E19","v":-592638.58682350558},{"$f":"'Year 3'!E19","v":99726.103381608496},{"$f":"'Year 4'!E19","v":91247.916736728279},{"$f":"'Year 5'!E19","v":-167348.23022503289},{"$f":"'Year 6'!E19","v":-224354.94442154048},{"$f":"'Year 7'!E19","v":484508.88839476067},{"$f":"'Year 8'!E19","v":603210.45211231872},{"$f":"'Year 9'!E19","v":-273042.66162102204},{"$f":"'Year 10'!E19","v":961608.35545175709},652066.22533866973,null,null,0.5,{"$f":"COUNTIFS(K:K,\">500000\",K:K,\"<1000000\")","v":60},null,null,null,null,null,null,null,null,null,null,null,null,308479.2031561872,-1009869.8167799762]
[{"$f":"'Year 1'!E20","v":-471025.65365317673},{"$f":"'Year 2'!E20","v":-168308.45907039428},{"$f":"'Year 3'!E20","v":-72398.72459443484},{"$f":"'Year 4'!E20","v":-776573.50901944842},{"$f":"'Year 5'!E20","v":254668.02290870761},{"$f":"'Year 6'!E20","v":-656732.51433353755},{"$f":"'Year 7'!E20","v":327747.4919679556},{"$f":"'Year 8'!E20","v":14035.927673170576},{"$f":"'Year 9'!E20","v":798648.75138517981},{"$f":"'Year 10'!E20","v":1220893.5761472285},470954.90941125015,null,null,1,{"$f":"COUNTIFS(K:K,\">1000000\",K:K,\"<1500000\")","v":89},null,null,null,null,null,null,null,null,null,null,null,null,355293.35942105693,-965311.32200922142]
[{"$f":"'Year 1'!E21","v":-410994.22106720065},{"$f":"'Year 2'!E21","v":256529.76311068947},{"$f":"'Year 3'!E21","v":179944.57033495535},{"$f":"'Year 4'!E21","v":223997.45755245502},{"$f":"'Year 5'!E21","v":251316.08072508697},{"$f":"'Year 6'!E21","v":98274.963265965343},{"$f":"'Year 7'!E21","v":684686.0261350011},{"$f":"'Year 8'!E21","v":308827.09202016331},{"$f":"'Year 9'!E21","v":596826.64097581129},{"$f":"'Year 10'!E21","v":1683910.0666133154},3873318.4396662423,null,null,1.5,{"$f":"COUNTIFS(K:K,\">1500000\",K:K,\"<2000000\")","v":113},null,null,null,null,null,null,null,null,null,null,null,null,366252.77186021942,-735579.10656757234]
[{"$f":"'Year 1'!E22","v":-169393.35820120492},{"$f":"'Year 2'!E22","v":128006.43303458171},{"$f":"'Year 3'!E22","v":217626.97717966756},{"$f":"'Year 4'!E22","v":-21912.59371584875},{"$f":"'Year 5'!E22","v":185019.23400198319},{"$f":"'Year 6'!E22","v":-391526.85760674672},{"$f":"'Year 7'!E22","v":701418.07888101111},{"$f":"'Year 8'!E22","v":283560.35431698407},{"$f":"'Year 9'!E22","v":-234150.76249309385},{"$f":"'Year 10'!E22","v":1485996.9394374362},2184644.4448347697,null,null,2,{"$f":"COUNTIFS(K:K,\">2000000\",K:K,\"<2500000\")","v":158},null,null,null,null,null,null,null,null,null,null,null,null,375024.6871614462,-718656.11101379059]
[{"$f":"'Year 1'!E23","v":-265449.88814773667},{"$f":"'Year 2'!E23","v":-21978.868784630555},{"$f":"'Year 3'!E23","v":2360.6618908571545},{"$f":"'Year 4'!E23","v":13519.035873400397},{"$f":"'Year 5'!E23","v":543647.9618900565},{"$f":"'Year 6'!E23","v":617523.32529791957},{"$f":"'Year 7'!E23","v":-76706.208875924116},{"$f":"'Year 8'!E23","v":273779.90868464718},{"$f":"'Year 9'!E23","v":751032.13606033195},{"$f":"'Year 10'!E23","v":19020.28689305298},1856748.3507819744,null,null,2.5,{"$f":"COUNTIFS(K:K,\">2500000\",K:K,\"<3000000\")","v":163},null,"Positive",null,null,"Negative",null,null,null,null,null,null,null,385811.05990633671,-702490.83841695474]
[{"$f":"'Year 1'!E24","v":-317835.87977827381},{"$f":"'Year 2'!E24","v":-70354.818060668767},{"$f":"'Year 3'!E24","v":291816.27195847395},{"$f":"'Year 4'!E24","v":185035.18674952642},{"$f":"'Year 5'!E24","v":327686.92724306625},{"$f":"'Year 6'!E24","v":497706.56621101522},{"$f":"'Year 7'!E24","v":705597.81061767461},{"$f":"'Year 8'!E24","v":864138.4184108742},{"$f":"'Year 9'!E24","v":895679.48214044166},{"$f":"'Year 10'!E24","v":885711.82189353066},4265181.7873856602,null,null,3,{"$f":"COUNTIFS(K:K,\">3000000\",K:K,\"<3500000\")","v":128},null,"MEAN",{"$f":"AVERAGE(AB:AB)","v":2538724.6894319807},null,"MEAN",{"$f":"AVERAGE(AC:AC)","v":-773272.21841508255},null,null,null,null,null,null,393661.49258468777,-689199.79580093524]
[{"$f":"'Year 1'!E25","v":-389968.74577834317},{"$f":"'Year 2'!E25","v":-288066.28140381834},{"$f":"'Year 3'!E25","v":-261816.12649519631},{"$f":"'Year 4'!E25","v":471591.66737894854},{"$f":"'Year 5'!E25","v":-60032.702033663169},{"$f":"'Year 6'!E25","v":382236.11464786786},{"$f":"'Year 7'!E25","v":605467.5787394105},{"$f":"'Year 8'!E25","v":773535.1645759833},{"$f":"'Year 9'!E25","v":-185470.84744532232},{"$f":"'Year 10'!E25","v":1318752.0432325609},2366227.8654184276,null,null,3.5,{"$f":"COUNTIFS(K:K,\">3500000\",K:K,\"<4000000\")","v":114},null,"STDEV",{"$f":"STDEV(AB:AB)","v":1103288.8872720229},null,"STDEV",{"$f":"STDEV(AC:AC)","v":702269.79584946448},null,null,null,null,null,null,397778.56231008098,-643904.92487985711]
[{"$f":"'Year 1'!E26","v":-294532.10948571149},{"$f":"'Year 2'!E26","v":48372.494394153706},{"$f":"'Year 3'!E26","v":149182.65516831819},{"$f":"'Year 4'!E26","v":532079.4976294504},{"$f":"'Year 5'!E26","v":153840.82940709987},{"$f":"'Year 6'!E26","v":443862.33479159512},{"$f":"'Year 7'!E26","v":375166.69172501634},{"$f":"'Year 8'!E26","v":1109247.1860479282},{"$f":"'Year 9'!E26","v":53621.142031798023},{"$f":"'Year 10'!E26","v":-67630.695481613511},2503210.0262280349,null,null,4,{"$f":"COUNTIFS(K:K,\">4000000\",K:K,\"<4500000\")","v":57},null,null,null,null,null,null,null,null,null,null,null,null,399464.35868125805,-643638.85496744874]
[{"$f":"'Year 1'!E27","v":-160985.47633677616},{"$f":"'Year 2'!E27","v":41878.088397335028},{"$f":"'Year 3'!E27","v":115819.45883692161},{"$f":"'Year 4'!E27","v":278812.24680999445},{"$f":"'Year 5'!E27","v":787479.91751344735},{"$f":"'Year 6'!E27","v":-475193.9880294652},{"$f":"'Year 7'!E27","v":567880.6521206589},{"$f":"'Year 8'!E27","v":1258197.9251399925},{"$f":"'Year 9'!E27","v":787554.8084086692},{"$f":"'Year 10'!E27","v":629896.34004038083},3831339.972901158,null,null,4.5,{"$f":"COUNTIFS(K:K,\">4500000\",K:K,\"<5000000\")","v":25},null,null,null,null,null,null,null,null,null,null,null,null,408819.66578762955,-611918.80712018209]
[{"$f":"'Year 1'!E28","v":-194531.08003263851},{"$f":"'Year 2'!E28","v":-272325.49924189848},{"$f":"'Year 3'!E28","v":70187.318231814308},{"$f":"'Year 4'!E28","v":-603119.02129185013},{"$f":"'Year 5'!E28","v":291392.03457952442},{"$f":"'Year 6'!E28","v":739549.77632605424},{"$f":"'Year 7'!E28","v":647066.10018942785},{"$f":"'Year 8'!E28","v":-516842.74695441104},{"$f":"'Year 9'!E28","v":-331008.14973684144},{"$f":"'Year 10'!E28","v":1788340.8781213441},1618709.6101905252,null,null,5,{"$f":"COUNTIFS(K:K,\">5000000\",K:K,\"<5500000\")","v":6},null,null,null,null,null,null,null,null,null,null,null,null,415773.758290431,-568932.61185243889]
[{"$f":"'Year 1'!E29","v":-139924.37238495797},{"$f":"'Year 2'!E29","v":-176906.77501599467},{"$f":"'Year 3'!E29","v":-162182.81180804747},{"$f":"'Year 4'!E29","v":128672.05654102087},{"$f":"'Year 5'!E29","v":529370.71911311406},{"$f":"'Year 6'!E29","v":218647.92239089601},{"$f":"'Year 7'!E29","v":333345.88799945661},{"$f":"'Year 8'!E29","v":736688.27869097656},{"$f":"'Year 9'!E29","v":548589.96801008703},{"$f":"'Year 10'!E29","v":1123841.9017663964},3140142.7753029475,null,null,5.5,{"$f":"COUNTIFS(K:K,\">5500000\",K:K,\"<6000000\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,422651.5814580787,-540955.22774838167]
[{"$f":"'Year 1'!E30","v":-281253.21145142021},{"$f":"'Year 2'!E30","v":203147.72336316889},{"$f":"'Year 3'!E30","v":106316.58205678151},{"$f":"'Year 4'!E30","v":303892.50048535666},{"$f":"'Year 5'!E30","v":241790.94416095957},{"$f":"'Year 6'!E30","v":375394.58271951694},{"$f":"'Year 7'!E30","v":302637.53221077146},{"$f":"'Year 8'!E30","v":1036695.2814637525},{"$f":"'Year 9'!E30","v":-930472.0848149783},{"$f":"'Year 10'!E30","v":578262.792285342},1936412.6424792509,null,null,6,{"$f":"COUNTIFS(K:K,\">6000000\",K:K,\"<6500000\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,438517.75000931823,-490929.54167576064]
[{"$f":"'Year 1'!E31","v":-309029.40344250225},{"$f":"'Year 2'!E31","v":-401807.98832887597},{"$f":"'Year 3'!E31","v":-43046.286194382119},{"$f":"'Year 4'!E31","v":293411.36899932451},{"$f":"'Year 5'!E31","v":147533.87198162894},{"$f":"'Year 6'!E31","v":678022.53087484138},{"$f":"'Year 7'!E31","v":513545.54469233681},{"$f":"'Year 8'!E31","v":919633.11530105188},{"$f":"'Year 9'!E31","v":467433.59277753346},{"$f":"'Year 10'!E31","v":1066576.3558844046},3332272.7025453616,null,null,6.5,{"$f":"COUNTIFS(K:K,\">6500000\",K:K,\"<7000000\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,470954.90941125015,-464305.2752695505]
[{"$f":"'Year 1'!E39","v":-447737.87394860998},{"$f":"'Year 2'!E39","v":-228936.80818368361},{"$f":"'Year 3'!E39","v":-776780.65925330564},{"$f":"'Year 4'!E39","v":161927.46098854381},{"$f":"'Year 5'!E39","v":-572869.22787118563},{"$f":"'Year 6'!E39","v":590650.32447266532},{"$f":"'Year 7'!E39","v":568267.04087701533},{"$f":"'Year 8'!E39","v":452126.85356659326},{"$f":"'Year 9'!E39","v":821357.14255052642},{"$f":"'Year 10'!E39","v":-259525.0500423722},308479.2031561872,null,null,10.5,{"$f":"COUNTIFS(K:K,\">10500000\",K:K,\"<11000000\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,557755.91546800663,-235765.38014201843]
[{"$f":"'Year 1'!E71","v":-1680496.8863874865},{"$f":"'Year 2'!E71","v":-11672.134497515624},{"$f":"'Year 3'!E71","v":-672732.02105950587},{"$f":"'Year 4'!E71","v":116407.58740530221},{"$f":"'Year 5'!E71","v":-257664.56092229974},{"$f":"'Year 6'!E71","v":207115.09748338081},{"$f":"'Year 7'!E71","v":715679.29532320215},{"$f":"'Year 8'!E71","v":780517.40157881076},{"$f":"'Year 9'!E71","v":594847.28936859826},{"$f":"'Year 10'!E71","v":1133390.7133106734},925391.78160315985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841192.87580177293]
[{"$f":"'Year 1'!E99","v":-458526.88004107424},{"$f":"'Year 2'!E99","v":17052.734828373534},{"$f":"'Year 3'!E99","v":-120018.29092610767},{"$f":"'Year 4'!E99","v":-7823.933448130032},{"$f":"'Year 5'!E99","v":322427.22062107059},{"$f":"'Year 6'!E99","v":-543024.86997609865},{"$f":"'Year 7'!E99","v":589400.22376196319},{"$f":"'Year 8'!E99","v":392686.50521230302},{"$f":"'Year 9'!E99","v":24020.761172547936},{"$f":"'Year 10'!E99","v":1206933.2846237663},1423126.7558286139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1030446.128330074]
[{"$f":"'Year 1'!E131","v":-215976.35122510022},{"$f":"'Year 2'!E131","v":-1623816.0162644982},{"$f":"'Year 3'!E131","v":-3782.1705122226849},{"$f":"'Year 4'!E131","v":-802660.393423595},{"$f":"'Year 5'!E131","v":215704.24911864556},{"$f":"'Year 6'!E131","v":259903.61342073756},{"$f":"'Year 7'!E131","v":729265.28716862272},{"$f":"'Year 8'!E131","v":551091.33847004967},{"$f":"'Year 9'!E131","v":283511.08702057065},{"$f":"'Year 10'!E131","v":1683818.1796225372},{"$f":"SUM(A131:J131)","v":1077058.8233957475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1233699.36172441]
[{"$f":"'Year 1'!E159","v":154064.10731110035},{"$f":"'Year 2'!E159","v":-242379.09961977543},{"$f":"'Year 3'!E159","v":-742591.03916549101},{"$f":"'Year 4'!E159","v":229366.64018013165},{"$f":"'Year 5'!E159","v":204857.27688080003},{"$f":"'Year 6'!E159","v":806897.73099466669},{"$f":"'Year 7'!E159","v":456936.49928861647},{"$f":"'Year 8'!E159","v":521096.89205316873},{"$f":"'Year 9'!E159","v":884945.73219242156},{"$f":"'Year 10'!E159","v":1037899.2973488192},3311094.037464458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1381366.1050286021]
[{"$f":"'Year 1'!E187","v":-177081.35602982389},{"$f":"'Year 2'!E187","v":35914.38931760157},{"$f":"'Year 3'!E187","v":140609.64132071228},{"$f":"'Year 4'!E187","v":150522.38816366019},{"$f":"'Year 5'!E187","v":-396907.74258014979},{"$f":"'Year 6'!E187","v":-360936.34857733746},{"$f":"'Year 7'!E187","v":448902.71516333753},{"$f":"'Year 8'!E187","v":724912.44085726794},{"$f":"'Year 9'!E187","v":-20123.163306166418},{"$f":"'Year 10'!E187","v":1192936.3546412028},1738749.3189703049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1520067.8386368887]
[{"$f":"'Year 1'!E219","v":-303937.88287802745},{"$f":"'Year 2'!E219","v":-163524.74249778833},{"$f":"'Year 3'!E219","v":-68179.195568821975},{"$f":"'Year 4'!E219","v":165372.96239160711},{"$f":"'Year 5'!E219","v":150553.41740156745},{"$f":"'Year 6'!E219","v":486011.86496467376},{"$f":"'Year 7'!E219","v":-84802.061174115748},{"$f":"'Year 8'!E219","v":1006513.5890628265},{"$f":"'Year 9'!E219","v":666005.0851799869},{"$f":"'Year 10'!E219","v":439925.8965016224},2293938.9333835309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1669273.2938563328]
[{"$f":"'Year 1'!E278","v":-244960.92318836978},{"$f":"'Year 2'!E278","v":187744.25912821479},{"$f":"'Year 3'!E278","v":-443912.4334955028},{"$f":"'Year 4'!E278","v":388815.53441221546},{"$f":"'Year 5'!E278","v":-318735.69377910905},{"$f":"'Year 6'!E278","v":656480.60075619421},{"$f":"'Year 7'!E278","v":340903.98902644822},{"$f":"'Year 8'!E278","v":425998.92632683064},{"$f":"'Year 9'!E278","v":430294.15029461286},{"$f":"'Year 10'!E278","v":759019.03177273646},2181647.4412542712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1938525.277163618]
[{"$f":"'Year 1'!E310","v":-353094.14043904206},{"$f":"'Year 2'!E310","v":-90976.408600602532},{"$f":"'Year 3'!E310","v":250644.34668203315},{"$f":"'Year 4'!E310","v":262310.98808582325},{"$f":"'Year 5'!E310","v":193244.15619613358},{"$f":"'Year 6'!E310","v":500516.00246029347},{"$f":"'Year 7'!E310","v":592503.79871746153},{"$f":"'Year 8'!E310","v":1015122.6092653912},{"$f":"'Year 9'!E310","v":-67609.186632898171},{"$f":"'Year 10'!E310","v":839967.2684808441},3142629.4342154376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052677.6489510667]
[{"$f":"'Year 1'!E338","v":-271412.06225982099},{"$f":"'Year 2'!E338","v":101801.56078501302},{"$f":"'Year 3'!E338","v":211178.24019223335},{"$f":"'Year 4'!E338","v":281143.35849732754},{"$f":"'Year 5'!E338","v":619872.67183389422},{"$f":"'Year 6'!E338","v":548184.20519156102},{"$f":"'Year 7'!E338","v":-152016.22185699362},{"$f":"'Year 8'!E338","v":277914.18723134114},{"$f":"'Year 9'!E338","v":580169.78191741393},{"$f":"'Year 10'!E338","v":630496.84065114544},2827332.5621831147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2117595.0343101854]
[{"$f":"'Year 1'!E366","v":-168236.24668897479},{"$f":"'Year 2'!E366","v":-131152.20173864963},{"$f":"'Year 3'!E366","v":-4725.2189501726534},{"$f":"'Year 4'!E366","v":-77509.78995890962},{"$f":"'Year 5'!E366","v":194007.57330865401},{"$f":"'Year 6'!E366","v":516274.43312294665},{"$f":"'Year 7'!E366","v":654406.83624310861},{"$f":"'Year 8'!E366","v":774949.80316555873},{"$f":"'Year 9'!E366","v":936105.94343515811},{"$f":"'Year 10'!E366","v":786446.74290467356},3480567.8748433925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2218080.4630037565]
[{"$f":"'Year 1'!E398","v":-399582.99804081843},{"$f":"'Year 2'!E398","v":-17025.502286353149},{"$f":"'Year 3'!E398","v":191231.89666743344},{"$f":"'Year 4'!E398","v":-21816.828941069543},{"$f":"'Year 5'!E398","v":212957.58720400999},{"$f":"'Year 6'!E398","v":9318.7102079126053},{"$f":"'Year 7'!E398","v":433725.11010482186},{"$f":"'Year 8'!E398","v":529528.9348102808},{"$f":"'Year 9'!E398","v":-56632.323002901743},{"$f":"'Year 10'!E398","v":638363.25191357266},1520067.8386368887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2313944.557950885]
[{"$f":"'Year 1'!E426","v":-242643.02839616104},{"$f":"'Year 2'!E426","v":-69524.452111049672},{"$f":"'Year 3'!E426","v":-88771.248236068524},{"$f":"'Year 4'!E426","v":305215.66480592475},{"$f":"'Year 5'!E426","v":-387696.69387094514},{"$f":"'Year 6'!E426","v":185563.48654949781},{"$f":"'Year 7'!E426","v":664795.94336981117},{"$f":"'Year 8'!E426","v":767965.19628730044},{"$f":"'Year 9'!E426","v":706377.1061844388},{"$f":"'Year 10'!E426","v":444430.65863705729},2285712.6332198055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2424351.9554312406]
[{"$f":"'Year 1'!E454","v":-1180097.8175629547},{"$f":"'Year 2'!E454","v":-115075.06020554388},{"$f":"'Year 3'!E454","v":-11116.884410044993},{"$f":"'Year 4'!E454","v":-89642.698047659476},{"$f":"'Year 5'!E454","v":276269.605115599},{"$f":"'Year 6'!E454","v":345595.79678437649},{"$f":"'Year 7'!E454","v":657436.08986280789},{"$f":"'Year 8'!E454","v":-435440.07027292601},{"$f":"'Year 9'!E454","v":662100.63901967043},{"$f":"'Year 10'!E454","v":895458.57761845132},1005488.1779017763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2501226.9873582264]
[{"$f":"'Year 1'!E486","v":-189116.2299733198},{"$f":"'Year 2'!E486","v":216819.70663276047},{"$f":"'Year 3'!E486","v":-146442.34387629747},{"$f":"'Year 4'!E486","v":51524.227834695019},{"$f":"'Year 5'!E486","v":-491483.34769932088},{"$f":"'Year 6'!E486","v":588964.7200248132},{"$f":"'Year 7'!E486","v":637922.20509248087},{"$f":"'Year 8'!E486","v":653091.53283129469},{"$f":"'Year 9'!E486","v":1091607.4007299754},{"$f":"'Year 10'!E486","v":1071914.166084215},3484802.0376812965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2602621.6112043653]
[{"$f":"'Year 1'!E521","v":-334486.805482144},{"$f":"'Year 2'!E521","v":-230614.26597804646},{"$f":"'Year 3'!E521","v":195655.8305577843},{"$f":"'Year 4'!E521","v":98826.570308521041},{"$f":"'Year 5'!E521","v":166953.87676616048},{"$f":"'Year 6'!E521","v":595450.50730930967},{"$f":"'Year 7'!E521","v":404130.37797369133},{"$f":"'Year 8'!E521","v":147957.37031670718},{"$f":"'Year 9'!E521","v":576332.20661048754},{"$f":"'Year 10'!E521","v":1105129.5711998781},2725335.2395823491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2698804.9786957279]
[{"$f":"'Year 1'!E547","v":-390225.67913166952},{"$f":"'Year 2'!E547","v":289964.0230878687},{"$f":"'Year 3'!E547","v":288686.56643094157},{"$f":"'Year 4'!E547","v":207762.84664080536},{"$f":"'Year 5'!E547","v":-519451.97704976634},{"$f":"'Year 6'!E547","v":368029.4794251048},{"$f":"'Year 7'!E547","v":889091.74888539058},{"$f":"'Year 8'!E547","v":689662.4295225793},{"$f":"'Year 9'!E547","v":1029760.0390325324},{"$f":"'Year 10'!E547","v":1488617.2335520021},4341896.7103957888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2766735.0460297]
[{"$f":"'Year 1'!E575","v":-302134.83715561026},{"$f":"'Year 2'!E575","v":-623253.73482419108},{"$f":"'Year 3'!E575","v":123349.57824355632},{"$f":"'Year 4'!E575","v":210960.8648661304},{"$f":"'Year 5'!E575","v":289152.12769548793},{"$f":"'Year 6'!E575","v":876317.1041087131},{"$f":"'Year 7'!E575","v":-430584.63271605875},{"$f":"'Year 8'!E575","v":200670.20560811448},{"$f":"'Year 9'!E575","v":743413.91056004772},{"$f":"'Year 10'!E575","v":405022.19898734987},1492912.7853735397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2836700.7686083969]
[{"$f":"'Year 1'!E603","v":-235846.59941573272},{"$f":"'Year 2'!E603","v":-174799.10163023061},{"$f":"'Year 3'!E603","v":-277211.96949235769},{"$f":"'Year 4'!E603","v":109161.85109734896},{"$f":"'Year 5'!E603","v":-39501.280324392254},{"$f":"'Year 6'!E603","v":-1033383.3005864457},{"$f":"'Year 7'!E603","v":938163.86036294606},{"$f":"'Year 8'!E603","v":585931.08588316012},{"$f":"'Year 9'!E603","v":857953.58762190817},{"$f":"'Year 10'!E603","v":1140575.0041051507},1871043.137621355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2941437.2656659801]
[{"$f":"'Year 1'!E635","v":-113585.87942708901},{"$f":"'Year 2'!E635","v":-53410.22102952248},{"$f":"'Year 3'!E635","v":-21299.749213086325},{"$f":"'Year 4'!E635","v":198228.63576601131},{"$f":"'Year 5'!E635","v":-451789.68629698176},{"$f":"'Year 6'!E635","v":379448.96041924809},{"$f":"'Year 7'!E635","v":790838.39957010513},{"$f":"'Year 8'!E635","v":804115.00416034576},{"$f":"'Year 9'!E635","v":106298.74370599445},{"$f":"'Year 10'!E635","v":406671.12113101268},2045515.3287860379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3060565.8531562472]
[{"$f":"'Year 1'!E663","v":-229360.64656004938},{"$f":"'Year 2'!E663","v":101154.40826311812},{"$f":"'Year 3'!E663","v":152553.10593204794},{"$f":"'Year 4'!E663","v":115424.33431904856},{"$f":"'Year 5'!E663","v":-686208.39095168188},{"$f":"'Year 6'!E663","v":523335.98260903894},{"$f":"'Year 7'!E663","v":864775.36411526846},{"$f":"'Year 8'!E663","v":484247.39438882237},{"$f":"'Year 9'!E663","v":704717.74906098377},{"$f":"'Year 10'!E663","v":1502862.1603176661},3533501.4614942633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3165949.3240450313]
[{"$f":"'Year 1'!E695","v":-238459.04791135114},{"$f":"'Year 2'!E695","v":93727.888907523244},{"$f":"'Year 3'!E695","v":-707066.78680275544},{"$f":"'Year 4'!E695","v":175861.62511616608},{"$f":"'Year 5'!E695","v":-250768.74217061908},{"$f":"'Year 6'!E695","v":823470.9174114964},{"$f":"'Year 7'!E695","v":445330.50585108227},{"$f":"'Year 8'!E695","v":-16063.92224922718},{"$f":"'Year 9'!E695","v":1086597.3955137024},{"$f":"'Year 10'!E695","v":1156039.009178842},2568668.8428448597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3305922.674408623]
[{"$f":"'Year 1'!E723","v":-185078.63967118366},{"$f":"'Year 2'!E723","v":-97914.417734093149},{"$f":"'Year 3'!E723","v":168002.19583347999},{"$f":"'Year 4'!E723","v":154489.70316315256},{"$f":"'Year 5'!E723","v":737294.05363468896},{"$f":"'Year 6'!E723","v":595214.06564187445},{"$f":"'Year 7'!E723","v":-237299.99396456371},{"$f":"'Year 8'!E723","v":794013.53838063194},{"$f":"'Year 9'!E723","v":510694.11597785354},{"$f":"'Year 10'!E723","v":1189323.36360752},3628737.9848693609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3415935.7885933286]
[{"$f":"'Year 1'!E751","v":-360663.9719964891},{"$f":"'Year 2'!E751","v":-61579.187696198118},{"$f":"'Year 3'!E751","v":37013.500204267679},{"$f":"'Year 4'!E751","v":341112.01438589487},{"$f":"'Year 5'!E751","v":112738.89674742823},{"$f":"'Year 6'!E751","v":600398.64555321005},{"$f":"'Year 7'!E751","v":703883.71189466421},{"$f":"'Year 8'!E751","v":580975.31080060964},{"$f":"'Year 9'!E751","v":858933.87997000664},{"$f":"'Year 10'!E751","v":384755.51625121338},3197568.3161146077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3535166.0296953619]
[{"$f":"'Year 1'!E783","v":-5094.0186161590973},{"$f":"'Year 2'!E783","v":-191999.32199879672},{"$f":"'Year 3'!E783","v":-1056107.5743354976},{"$f":"'Year 4'!E783","v":67183.908447271795},{"$f":"'Year 5'!E783","v":813817.32721631601},{"$f":"'Year 6'!E783","v":425108.93698489782},{"$f":"'Year 7'!E783","v":679748.57765934337},{"$f":"'Year 8'!E783","v":744451.48370772647},{"$f":"'Year 9'!E783","v":254957.33514646278},{"$f":"'Year 10'!E783","v":65492.822824231582},1797559.4770357965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3644662.8948940877]
[{"$f":"'Year 1'!E811","v":-24909.455998989171},{"$f":"'Year 2'!E811","v":36927.190920169582},{"$f":"'Year 3'!E811","v":-6353.7765181722352},{"$f":"'Year 4'!E811","v":138505.66554359009},{"$f":"'Year 5'!E811","v":-510874.39812866377},{"$f":"'Year 6'!E811","v":284648.70918013284},{"$f":"'Year 7'!E811","v":502757.49041281571},{"$f":"'Year 8'!E811","v":1201238.5933816668},{"$f":"'Year 9'!E811","v":-516753.07192824199},{"$f":"'Year 10'!E811","v":1112893.5161394484},2218080.4630037565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3767227.6342542917]
[{"$f":"'Year 1'!E839","v":-53843.787497800426},{"$f":"'Year 2'!E839","v":-1341196.1274858355},{"$f":"'Year 3'!E839","v":-74148.133609465207},{"$f":"'Year 4'!E839","v":-362357.90490322007},{"$f":"'Year 5'!E839","v":-583421.55257603305},{"$f":"'Year 6'!E839","v":497801.78215281782},{"$f":"'Year 7'!E839","v":410487.95759050013},{"$f":"'Year 8'!E839","v":-1531586.049681792},{"$f":"'Year 9'!E839","v":1066347.9017289288},{"$f":"'Year 10'!E839","v":1253259.8032681087},-718656.11101379059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3905742.1492917007]
[{"$f":"'Year 1'!E871","v":-247135.29237560922},{"$f":"'Year 2'!E871","v":425286.22040992859},{"$f":"'Year 3'!E871","v":-1544925.0678591037},{"$f":"'Year 4'!E871","v":217132.17405181099},{"$f":"'Year 5'!E871","v":590652.4787131378},{"$f":"'Year 6'!E871","v":-410212.52368504065},{"$f":"'Year 7'!E871","v":-581039.43393913447},{"$f":"'Year 8'!E871","v":897518.45963518065},{"$f":"'Year 9'!E871","v":920333.26288304082},{"$f":"'Year 10'!E871","v":481961.61107941158},749571.88891362236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4082642.4925224623]
[{"$f":"'Year 1'!E930","v":-244044.21883087244},{"$f":"'Year 2'!E930","v":-138357.84215225163},{"$f":"'Year 3'!E930","v":123993.01630620763},{"$f":"'Year 4'!E930","v":146168.63975329429},{"$f":"'Year 5'!E930","v":540999.58568929043},{"$f":"'Year 6'!E930","v":-289285.60387852718},{"$f":"'Year 7'!E930","v":621747.68580819806},{"$f":"'Year 8'!E930","v":-144303.43966608797},{"$f":"'Year 9'!E930","v":67650.896349298302},{"$f":"'Year 10'!E930","v":820571.87348075816},1505140.5928593078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4767502.5920418976]
[{"$f":"'Year 1'!E962","v":-454414.37330913439},{"$f":"'Year 2'!E962","v":44750.424955028575},{"$f":"'Year 3'!E962","v":100330.81014424423},{"$f":"'Year 4'!E962","v":-1007623.8363392542},{"$f":"'Year 5'!E962","v":95209.25855937507},{"$f":"'Year 6'!E962","v":-296997.69153151219},{"$f":"'Year 7'!E962","v":820820.95639369707},{"$f":"'Year 8'!E962","v":619142.33727197396},{"$f":"'Year 9'!E962","v":747381.81813701987},{"$f":"'Year 10'!E962","v":257732.45484165219},926332.15912309033]
[{"$f":"'Year 1'!E986","v":-358729.43803245237},{"$f":"'Year 2'!E986","v":-126128.7018721269},{"$f":"'Year 3'!E986","v":282823.62246367347},{"$f":"'Year 4'!E986","v":58032.370302007417},{"$f":"'Year 5'!E986","v":405728.3748933617},{"$f":"'Year 6'!E986","v":539379.70697903237},{"$f":"'Year 7'!E986","v":-874488.14669150242},{"$f":"'Year 8'!E986","v":1108996.53536866},{"$f":"'Year 9'!E986","v":342636.84956853418},{"$f":"'Year 10'!E986","v":1099493.5523059759},2477744.7252851631]
[{"$f":"'Year 1'!E995","v":-280276.19722580363},{"$f":"'Year 2'!E995","v":27043.348217742052},{"$f":"'Year 3'!E995","v":129105.22224457585},{"$f":"'Year 4'!E995","v":271930.42961023748},{"$f":"'Year 5'!E995","v":-408663.26843524771},{"$f":"'Year 6'!E995","v":475203.42728298623},{"$f":"'Year 7'!E995","v":-739019.68146311399},{"$f":"'Year 8'!E995","v":751663.43321696622},{"$f":"'Year 9'!E995","v":637332.77477025893},{"$f":"'Year 10'!E995","v":906900.58327278448},1771220.0714913858]
[{"$f":"'Year 1'!E996","v":-266907.79734878126},{"$f":"'Year 2'!E996","v":143834.32580292132},{"$f":"'Year 3'!E996","v":159784.4332527126},{"$f":"'Year 4'!E996","v":-557739.75758568605},{"$f":"'Year 5'!E996","v":535832.07163180481},{"$f":"'Year 6'!E996","v":685317.55652564787},{"$f":"'Year 7'!E996","v":517340.28046387993},{"$f":"'Year 8'!E996","v":783519.74479665328},{"$f":"'Year 9'!E996","v":1087259.6278581184},{"$f":"'Year 10'!E996","v":800001.82797115366},3888242.3133684248]
[{"$f":"'Year 1'!E997","v":-258673.30641560716},{"$f":"'Year 2'!E997","v":-205333.28723353776},{"$f":"'Year 3'!E997","v":26211.874098439817},{"$f":"'Year 4'!E997","v":299047.75719994027},{"$f":"'Year 5'!E997","v":420518.89167285082},{"$f":"'Year 6'!E997","v":-322823.22997418162},{"$f":"'Year 7'!E997","v":884638.39396426221},{"$f":"'Year 8'!E997","v":896133.41019116319},{"$f":"'Year 9'!E997","v":681179.33075510873},{"$f":"'Year 10'!E997","v":506345.39446611633},2927245.2287245551]
[{"$f":"'Year 1'!E998","v":-336409.01452107419},{"$f":"'Year 2'!E998","v":259605.34108640091},{"$f":"'Year 3'!E998","v":361169.91694545303},{"$f":"'Year 4'!E998","v":274898.26079227019},{"$f":"'Year 5'!E998","v":506337.84371977439},{"$f":"'Year 6'!E998","v":501854.62788622407},{"$f":"'Year 7'!E998","v":431979.39934976655},{"$f":"'Year 8'!E998","v":649637.67373805633},{"$f":"'Year 9'!E998","v":313584.07497520582},{"$f":"'Year 10'!E998","v":1456974.8634353562},4419632.9874074329]
[{"$f":"'Year 1'!E999","v":-229670.46237833169},{"$f":"'Year 2'!E999","v":-234014.03396914661},{"$f":"'Year 3'!E999","v":79049.284027582267},{"$f":"'Year 4'!E999","v":200981.11267354025},{"$f":"'Year 5'!E999","v":342559.7942733625},{"$f":"'Year 6'!E999","v":495091.21422810201},{"$f":"'Year 7'!E999","v":595482.04210891551},{"$f":"'Year 8'!E999","v":534337.67517762724},{"$f":"'Year 9'!E999","v":931941.53031970933},{"$f":"'Year 10'!E999","v":1416853.6310844331},4132611.7875457937]
[{"$f":"'Year 1'!E1000","v":-204512.43476691155},{"$f":"'Year 2'!E1000","v":-56550.354220622801},{"$f":"'Year 3'!E1000","v":138502.55150530557},{"$f":"'Year 4'!E1000","v":-670875.12404895853},{"$f":"'Year 5'!E1000","v":447799.95811681193},{"$f":"'Year 6'!E1000","v":299856.66386883799},{"$f":"'Year 7'!E1000","v":4453.7840865798062},{"$f":"'Year 8'!E1000","v":738047.88679539529},{"$f":"'Year 9'!E1000","v":711140.56454191101},{"$f":"'Year 10'!E1000","v":1208113.2957485423},2615976.7916268911]
[{"$f":"'Year 1'!E1001","v":-362425.84959253948},{"$f":"'Year 2'!E1001","v":-101735.07193895779},{"$f":"'Year 3'!E1001","v":-66896.201475557056},{"$f":"'Year 4'!E1001","v":414565.66050897725},{"$f":"'Year 5'!E1001","v":22000.276625043945},{"$f":"'Year 6'!E1001","v":1026938.8318206426},{"$f":"'Year 7'!E1001","v":362660.62989012431},{"$f":"'Year 8'!E1001","v":449028.97537615546},{"$f":"'Year 9'!E1001","v":487263.5565719374},{"$f":"'Year 10'!E1001","v":1412937.7732377027},3644338.5810235292]

{"sheet":"Year 1","index":11,"n_rows":1001,"n_cols":15,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims",null,null,null,null,null,null,null,null,"Profit"]
[1,490530.21265569382,0,735811.76,-245281.54734430619,0,null,null,null,null,null,null,null,null,-2293492.5154562034]
[2,346945.23704842455,0,735811.76,-388866.52295157546,0,null,null,null,null,null,null,null,null,-1834863.0348859667]
[3,328035.8067578997,0,735811.76,-407775.95324210031,0,null,null,null,null,null,null,null,null,-1790796.9150771368]
[4,414507.29706248356,0,735811.76,-321304.46293751645,0,null,null,"Summary of Results",null,null,null,null,null,-1547095.4112793456]
[5,409839.3942839611,0,735811.76,-325972.36571603891,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":496915.53146156279},null,{"$f":"J6-J7-D4","v":-303843.31110850821},null,null,-1448427.6351169674]
[6,354560.65186774358,0,735811.76,-381251.10813225643,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":64947.082570070968},null,null,null,null,-1354535.5515582324]
[7,484602.53748887707,0,735811.76,-251209.22251112293,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":-303843.31110850727},null,null,null,null,-1353476.1098497235]
[8,497328.2365953126,0,735811.76,-238483.52340468741,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":9.5000000000000001E-2},null,null,null,null,-1343131.7908038974]
[9,533011.16735568561,526647.64240872406,735811.76,-729448.23505303846,1,null,null,null,null,null,null,null,null,-1334682.9950224701]
[10,500511.28863854473,0,735811.76,-235300.47136145527,0,null,null,null,null,null,null,null,null,-1323057.9960706318]
[11,386158.26835639792,0,735811.76,-349653.49164360209,0,null,null,null,null,null,null,null,null,-1316815.1623805573]
[12,425753.25906477688,0,735811.76,-310058.50093522313,0,null,null,null,null,null,null,null,null,-1314584.5883116135]
[13,478492.94265770417,0,735811.76,-257318.81734229584,0,null,null,null,null,null,null,null,null,-1313826.38073228]
[14,555225.87424927682,0,735811.76,-180585.88575072319,0,null,null,null,null,null,null,null,null,-1311377.9629234839]
[15,573257.55537129228,0,735811.76,-162554.20462870772,0,null,null,null,null,null,null,null,null,-1311145.9830197003]
[16,332987.75228438934,0,735811.76,-402824.00771561067,0,null,null,null,null,null,null,null,null,-1282832.158144685]
[17,503114.31421828474,0,735811.76,-232697.44578171527,0,null,null,null,null,null,null,null,null,-1260945.3321506521]
[18,404960.69235259749,0,735811.76,-330851.06764740252,0,null,null,null,null,null,null,null,null,-1248190.4609398535]
[19,264786.10634682328,0,735811.76,-471025.65365317673,0,null,null,null,null,null,null,null,null,-1230819.5678912362]
[20,324817.53893279936,0,735811.76,-410994.22106720065,0,null,null,null,null,null,null,null,null,-1223893.4678671428]
[21,566418.40179879509,0,735811.76,-169393.35820120492,0,null,null,null,null,null,null,null,null,-1220232.1809254261]
[22,470361.87185226334,0,735811.76,-265449.88814773667,0,null,null,null,null,null,null,null,null,-1216951.861178908]
[23,417975.8802217262,0,735811.76,-317835.87977827381,0,null,null,null,null,null,null,null,null,-1207105.6851256427]
[24,345843.01422165683,0,735811.76,-389968.74577834317,0,null,null,null,null,null,null,null,null,-1199837.6382932232]
[25,441279.65051428851,0,735811.76,-294532.10948571149,0,null,null,null,null,null,null,null,null,-1194481.9547055317]
[26,574826.28366322385,0,735811.76,-160985.47633677616,0,null,null,null,null,null,null,null,null,-1180731.3371818024]
[27,541280.6799673615,0,735811.76,-194531.08003263851,0,null,null,null,null,null,null,null,null,-1177644.2412064825]
[28,595887.38761504204,0,735811.76,-139924.37238495797,0,null,null,null,null,null,null,null,null,-1176752.6146038976]
[29,454558.5485485798,0,735811.76,-281253.21145142021,0,null,null,null,null,null,null,null,null,-1169840.5242132545]
[30,426782.35655749775,0,735811.76,-309029.40344250225,0,null,null,null,null,null,null,null,null,-1159633.3782795658]
[38,288073.88605139003,0,735811.76,-447737.87394860998,0,null,null,null,null,null,null,null,null,-1034483.0804065883]
[70,711095.33844763611,1655780.4648351227,735811.76,-1680496.8863874865,2,null,null,null,null,null,null,null,null,-700451.54825172783]
[98,277284.87995892577,0,735811.76,-458526.88004107424,0,null,null,null,null,null,null,null,null,-467073.72498658556]
[130,519835.40877489978,0,735811.76,-215976.35122510022,0,null,null,null,null,null,null,null,null,-428634.41517796647]
[158,889875.86731110036,0,735811.76,154064.10731110035,0,null,null,null,null,null,null,null,null,-415258.07208142563]
[186,558730.40397017612,0,735811.76,-177081.35602982389,0,null,null,null,null,null,null,null,null,-401441.24374521105]
[218,431873.87712197256,0,735811.76,-303937.88287802745,0,null,null,null,null,null,null,null,null,-389820.14853155729]
[277,490850.83681163023,0,735811.76,-244960.92318836978,0,null,null,null,null,null,null,null,null,-370203.493197428]
[309,382717.61956095794,0,735811.76,-353094.14043904206,0,null,null,null,null,null,null,null,null,-359400.52684371744]
[337,464399.69774017902,0,735811.76,-271412.06225982099,0,null,null,null,null,null,null,null,null,-351975.5387095788]
[365,567575.51331102522,0,735811.76,-168236.24668897479,0,null,null,null,null,null,null,null,null,-342263.31630746211]
[397,336228.76195918157,0,735811.76,-399582.99804081843,0,null,null,null,null,null,null,null,null,-332316.53530903958]
[425,493168.73160383897,0,735811.76,-242643.02839616104,0,null,null,null,null,null,null,null,null,-325743.35520254425]
[453,518248.14066585636,962534.19822881115,735811.76,-1180097.8175629547,1,null,null,null,null,null,null,null,null,-319328.77075640264]
[485,546695.53002668021,0,735811.76,-189116.2299733198,0,null,null,null,null,null,null,null,null,-309841.26254110073]
[520,401324.95451785601,0,735811.76,-334486.805482144,0,null,null,null,null,null,null,null,null,-296502.94418808853]
[546,345586.08086833049,0,735811.76,-390225.67913166952,0,null,null,null,null,null,null,null,null,-291514.02142462763]
[574,433676.92284438974,0,735811.76,-302134.83715561026,0,null,null,null,null,null,null,null,null,-281867.30670782493]
[602,499965.16058426729,0,735811.76,-235846.59941573272,0,null,null,null,null,null,null,null,null,-275623.46602353832]
[634,622225.880572911,0,735811.76,-113585.87942708901,0,null,null,null,null,null,null,null,null,-265229.21222709521]
[662,506451.11343995063,0,735811.76,-229360.64656004938,0,null,null,null,null,null,null,null,null,-255390.65608736465]
[694,497352.71208864887,0,735811.76,-238459.04791135114,0,null,null,null,null,null,null,null,null,-246759.76251718542]
[722,550733.12032881635,0,735811.76,-185078.63967118366,0,null,null,null,null,null,null,null,null,-236520.17311672843]
[750,375147.78800351091,0,735811.76,-360663.9719964891,0,null,null,null,null,null,null,null,null,-229171.40931551333]
[782,730717.74138384091,0,735811.76,-5094.0186161590973,0,null,null,null,null,null,null,null,null,-220133.84083456657]
[810,710902.30400101084,0,735811.76,-24909.455998989171,0,null,null,null,null,null,null,null,null,-210523.79537270323]
[838,681967.97250219958,0,735811.76,-53843.787497800426,0,null,null,null,null,null,null,null,null,-196269.75345621991]
[870,488676.46762439079,0,735811.76,-247135.29237560922,0,null,null,null,null,null,null,null,null,-173646.25908499875]
[929,491767.54116912757,0,735811.76,-244044.21883087244,0,null,null,null,null,null,null,null,null,-130037.57244073064]
[961,580211.25230100693,298813.86561014131,735811.76,-454414.37330913439,1,null,null,null,null,null,null,null,null,-93141.121530515957]
[985,377082.32196754764,0,735811.76,-358729.43803245237,0,null,null,null,null,null,null,null,null,-44670.593810042948]
[994,455535.56277419638,0,735811.76,-280276.19722580363,0,null,null,null,null,null,null,null,null,5656.337779593654]
[995,468903.96265121875,0,735811.76,-266907.79734878126,0,null,null,null,null,null,null,null,null,7095.94775398809]
[996,477138.45358439285,0,735811.76,-258673.30641560716,0,null,null,null,null,null,null,null,null,44927.187428004807]
[997,399402.74547892582,0,735811.76,-336409.01452107419,0,null,null,null,null,null,null,null,null,53904.628327470156]
[998,506141.29762166832,0,735811.76,-229670.46237833169,0,null,null,null,null,null,null,null,null,54838.558885083883]
[999,531299.32523308846,0,735811.76,-204512.43476691155,0,null,null,null,null,null,null,null,null,68787.422861554543]
[1000,373385.91040746053,0,735811.76,-362425.84959253948,0,null,null,null,null,null,null,null,null,175377.08509284107]

{"sheet":"Year 2","index":12,"n_rows":1001,"n_cols":15,"rows_kept":69,"cut":true,"hidden":false,"merged":[[3,8,3,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims",null,null,null,null,null,null,null,null,"Profit"]
[1,597901.09066413145,0,684920.95,-87019.859335868503,0,null,null,null,null,null,null,null,null,-1974449.4933396273]
[2,728070.12639469164,0,684920.95,43149.176394691691,0,null,null,null,null,null,null,null,null,-1825348.1820063854]
[3,545214.79561469483,0,684920.95,-139706.15438530513,0,null,null,"Summary of Results",null,null,null,null,null,-1720170.6457322335]
[4,1206407.931208021,0,684920.95,521486.98120802105,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":672716.58544525073},null,{"$f":"J5-J6-D4","v":-120279.19645716879},null,null,-1653470.6940040656]
[5,1135663.3075313931,0,684920.95,450742.35753139318,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":108074.8319024196},null,null,null,null,-1648574.2815028634]
[6,698434.97111172206,0,684920.95,13514.021111722104,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":-120279.1964571686},null,null,null,null,-1572460.4452882179]
[7,670818.65307182132,0,684920.95,-14102.296928178635,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.156},null,null,null,null,-1428955.4691468603]
[8,483681.37555042875,0,684920.95,-201239.5744495712,0,null,null,null,null,null,null,null,null,-1360388.590207526]
[9,359759.24783465313,0,684920.95,-325161.70216534683,0,null,null,null,null,null,null,null,null,-1333778.279286661]
[10,513141.05021380354,0,684920.95,-171779.89978619642,0,null,null,null,null,null,null,null,null,-1200228.5430405464]
[11,592859.08969207969,0,684920.95,-92061.860307920258,0,null,null,null,null,null,null,null,null,-1198428.6681487914]
[12,722676.58021356794,0,684920.95,37755.630213567987,0,null,null,null,null,null,null,null,null,-1195976.7793862701]
[13,745344.27510245657,79585.055288570205,684920.95,-19161.730186113622,1,null,null,null,null,null,null,null,null,-1194627.9413251211]
[14,488992.16967072518,0,684920.95,-195928.78032927477,0,null,null,null,null,null,null,null,null,-1169596.2219560859]
[15,971116.71592489944,0,684920.95,286195.76592489949,0,null,null,null,null,null,null,null,null,-1166765.7852222037]
[16,522248.31379138812,0,684920.95,-162672.63620861183,0,null,null,null,null,null,null,null,null,-1121155.5426629067]
[17,713187.03385959426,0,684920.95,28266.083859594306,0,null,null,null,null,null,null,null,null,-1107825.567515817]
[18,674531.77109090355,582249.40791440918,684920.95,-592638.58682350558,1,null,null,null,null,null,null,null,null,-1099939.7620532089]
[19,516612.49092960567,0,684920.95,-168308.45907039428,0,null,null,null,null,null,null,null,null,-1095592.4009618047]
[20,941450.71311068942,0,684920.95,256529.76311068947,0,null,null,null,null,null,null,null,null,-1084824.766698776]
[21,812927.38303458167,0,684920.95,128006.43303458171,0,null,null,null,null,null,null,null,null,-1083377.3205056048]
[22,662942.0812153694,0,684920.95,-21978.868784630555,0,null,null,null,null,null,null,null,null,-1076983.2412216146]
[23,614566.13193933119,0,684920.95,-70354.818060668767,0,null,null,null,null,null,null,null,null,-1072023.6379427765]
[24,396854.66859618161,0,684920.95,-288066.28140381834,0,null,null,null,null,null,null,null,null,-1063328.7825648887]
[25,733293.44439415366,0,684920.95,48372.494394153706,0,null,null,null,null,null,null,null,null,-1062799.3032787214]
[26,726799.03839733498,0,684920.95,41878.088397335028,0,null,null,null,null,null,null,null,null,-1055102.1132738299]
[27,412595.45075810148,0,684920.95,-272325.49924189848,0,null,null,null,null,null,null,null,null,-1042379.5653641238]
[28,508014.17498400528,0,684920.95,-176906.77501599467,0,null,null,null,null,null,null,null,null,-1038070.073237421]
[29,888068.67336316884,0,684920.95,203147.72336316889,0,null,null,null,null,null,null,null,null,-1018830.2518291927]
[30,1053798.8207952892,770685.85912416526,684920.95,-401807.98832887597,1,null,null,null,null,null,null,null,null,-1017813.3329229213]
[38,455984.14181631635,0,684920.95,-228936.80818368361,0,null,null,null,null,null,null,null,null,-977211.19043127028]
[70,673248.81550248433,0,684920.95,-11672.134497515624,0,null,null,null,null,null,null,null,null,-813394.40696495015]
[98,701973.68482837349,0,684920.95,17052.734828373534,0,null,null,null,null,null,null,null,null,-685407.18327667529]
[130,798822.11182701273,1737717.1780915111,684920.95,-1623816.0162644982,2,null,null,null,null,null,null,null,null,-426936.29049285775]
[158,442541.85038022452,0,684920.95,-242379.09961977543,0,null,null,null,null,null,null,null,null,-334080.88755546568]
[186,720835.33931760152,0,684920.95,35914.38931760157,0,null,null,null,null,null,null,null,null,-306716.3698921547]
[218,521396.20750221162,0,684920.95,-163524.74249778833,0,null,null,null,null,null,null,null,null,-281730.98094284127]
[277,872665.20912821474,0,684920.95,187744.25912821479,0,null,null,null,null,null,null,null,null,-238934.53401295294]
[null,864194.81398116739,270250.27258176997,684920.95,-90976.408600602532,1,null,null,null,null,null,null,null,null,-218675.80796876695]
[null,786722.51078501297,0,684920.95,101801.56078501302,0,null,null,null,null,null,null,null,null,-207136.80938104005]
[null,553768.74826135032,0,684920.95,-131152.20173864963,0,null,null,null,null,null,null,null,null,-191339.74455362122]
[null,667895.4477136468,0,684920.95,-17025.502286353149,0,null,null,null,null,null,null,null,null,-180948.59710274666]
[null,615396.49788895028,0,684920.95,-69524.452111049672,0,null,null,null,null,null,null,null,null,-165590.77085242659]
[null,569845.88979445607,0,684920.95,-115075.06020554388,0,null,null,null,null,null,null,null,null,-154858.69058406481]
[null,901740.65663276042,0,684920.95,216819.70663276047,0,null,null,null,null,null,null,null,null,-143217.8211352065]
[null,454306.68402195349,0,684920.95,-230614.26597804646,0,null,null,null,null,null,null,null,null,-131712.40256786754]
[null,974884.97308786865,0,684920.95,289964.0230878687,0,null,null,null,null,null,null,null,null,-119738.70471755241]
[null,757094.73519517155,695427.52001936268,684920.95,-623253.73482419108,1,null,null,null,null,null,null,null,null,-106638.10922866384]
[null,510121.84836976934,0,684920.95,-174799.10163023061,0,null,null,null,null,null,null,null,null,-96496.812744585564]
[null,631510.72897047747,0,684920.95,-53410.22102952248,0,null,null,null,null,null,null,null,null,-79615.446137465304]
[null,786075.35826311808,0,684920.95,101154.40826311812,0,null,null,null,null,null,null,null,null,-66719.967059082352]
[null,778648.8389075232,0,684920.95,93727.888907523244,0,null,null,null,null,null,null,null,null,-51735.830393366865]
[null,587006.5322659068,0,684920.95,-97914.417734093149,0,null,null,null,null,null,null,null,null,-40731.404969027732]
[null,623341.76230380184,0,684920.95,-61579.187696198118,0,null,null,null,null,null,null,null,null,-28489.699541695765]
[null,492921.62800120324,0,684920.95,-191999.32199879672,0,null,null,null,null,null,null,null,null,-16788.12552896596]
[null,721848.14092016954,0,684920.95,36927.190920169582,0,null,null,null,null,null,null,null,null,-203.07370814343449]
[null,253966.21650218,910241.39398801536,684920.95,-1341196.1274858355,1,null,null,null,null,null,null,null,null,16505.413681942387]
[null,1110207.1704099285,0,684920.95,425286.22040992859,0,null,null,null,null,null,null,null,null,31502.421385307214]
[null,546563.10784774832,0,684920.95,-138357.84215225163,0,null,null,null,null,null,null,null,null,71891.51547564182]
[null,729671.37495502853,0,684920.95,44750.424955028575,0,null,null,null,null,null,null,null,null,116646.29773621366]
[null,558792.24812787306,0,684920.95,-126128.7018721269,0,null,null,null,null,null,null,null,null,180952.99321411818]
[null,711964.29821774201,0,684920.95,27043.348217742052,0,null,null,null,null,null,null,null,null,224488.99536592921]
[null,828755.27580292127,0,684920.95,143834.32580292132,0,null,null,null,null,null,null,null,null,225241.40060632909]
[null,479587.66276646219,0,684920.95,-205333.28723353776,0,null,null,null,null,null,null,null,null,242708.1930891705]
[null,944526.29108640086,0,684920.95,259605.34108640091,0,null,null,null,null,null,null,null,null,255985.39708364429]
[null,450906.91603085335,0,684920.95,-234014.03396914661,0,null,null,null,null,null,null,null,null,256814.08956380107]
[null,628370.59577937715,0,684920.95,-56550.354220622801,0,null,null,null,null,null,null,null,null,278469.63983383332]
[null,583185.87806104217,0,684920.95,-101735.07193895779,0,null,null,null,null,null,null,null,null,370385.39882750576]

{"sheet":"Year 3","index":13,"n_rows":1001,"n_cols":16,"rows_kept":69,"cut":true,"hidden":false,"merged":[[2,8,2,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims",null,null,null,null,null,null,null,null,null,"Profit"]
[1,703849.59666481463,0,684920.95,18928.646664814674,0,null,null,null,null,null,null,null,null,null,-1619751.2462895513]
[2,694923.71149577014,0,684920.95,10002.761495770188,0,null,null,"Summary of Results",null,null,null,null,null,null,-1615093.8939501769]
[3,520845.5314145282,0,684920.95,-164075.41858547175,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":791111.28979449102},null,{"$f":"J4-D2-J5","v":-17197.651979535047},null,null,null,-1523758.512588403]
[4,782798.18212918541,0,684920.95,97877.232129185461,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":123387.99177402612},null,null,null,null,null,-1500924.8932441003]
[5,1031546.4002121896,539936.17526918522,684920.95,-193310.72505699552,1,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":-17197.651979533945},null,null,null,null,null,-1435266.7666114664]
[6,494802.96302805602,0,684920.95,-190117.98697194393,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.18},null,null,null,null,null,-1301029.1482196301]
[7,1052682.2796419649,0,684920.95,367761.32964196499,0,null,null,null,null,null,null,null,null,null,-1248509.8625250126]
[8,881815.93193089322,0,684920.95,196894.98193089326,0,null,null,null,null,null,null,null,null,null,-1224714.7380518341]
[9,760759.57877528842,463559.67556375253,684920.95,-387721.04678846407,1,null,null,null,null,null,null,null,null,null,-1173369.6992931417]
[10,886819.04001661111,0,684920.95,201898.09001661115,0,null,null,null,null,null,null,null,null,null,-1165081.1153763831]
[11,690020.88408564811,526662.38037320948,684920.95,-521562.44628756132,1,null,null,null,null,null,null,null,null,null,-1100393.9807661171]
[12,820438.04221498396,0,684920.95,135517.092214984,0,null,null,null,null,null,null,null,null,null,-1099984.9161308669]
[13,905890.73029260593,0,684920.95,220969.78029260598,0,null,null,null,null,null,null,null,null,null,-1099725.680456371]
[14,663040.78242205118,0,684920.95,-21880.16757794877,0,null,null,null,null,null,null,null,null,null,-1097542.7577374568]
[15,784077.20850329136,0,684920.95,99156.258503291407,0,null,null,null,null,null,null,null,null,null,-1070545.2127621458]
[16,465457.56968964066,0,684920.95,-219463.38031035929,0,null,null,null,null,null,null,null,null,null,-1064480.3565737957]
[17,815226.70047701115,806187.57643578562,684920.95,-675881.82595877443,1,null,null,null,null,null,null,null,null,null,-1052664.6884529891]
[18,784647.05338160845,0,684920.95,99726.103381608496,0,null,null,null,null,null,null,null,null,null,-1025509.2720645673]
[19,612522.22540556511,0,684920.95,-72398.72459443484,0,null,null,null,null,null,null,null,null,null,-1024915.2971380287]
[20,864865.5203349553,0,684920.95,179944.57033495535,0,null,null,null,null,null,null,null,null,null,-1013199.3352389607]
[21,902547.92717966752,0,684920.95,217626.97717966756,0,null,null,null,null,null,null,null,null,null,-994604.75894079311]
[22,687281.61189085711,0,684920.95,2360.6618908571545,0,null,null,null,null,null,null,null,null,null,-970241.28916174208]
[23,976737.22195847391,0,684920.95,291816.27195847395,0,null,null,null,null,null,null,null,null,null,-956764.05698407139]
[24,928371.27553895686,505266.45203415322,684920.95,-261816.12649519631,1,null,null,null,null,null,null,null,null,null,-955440.53705320752]
[25,834103.60516831814,0,684920.95,149182.65516831819,0,null,null,null,null,null,null,null,null,null,-948521.10910417256]
[26,800740.40883692156,0,684920.95,115819.45883692161,0,null,null,null,null,null,null,null,null,null,-938268.24294659798]
[27,755108.26823181426,0,684920.95,70187.318231814308,0,null,null,null,null,null,null,null,null,null,-935351.21411417658]
[28,522738.13819195249,0,684920.95,-162182.81180804747,0,null,null,null,null,null,null,null,null,null,-922022.62695108412]
[29,791237.53205678146,0,684920.95,106316.58205678151,0,null,null,null,null,null,null,null,null,null,-919948.97368885181]
[30,641874.66380561783,0,684920.95,-43046.286194382119,0,null,null,null,null,null,null,null,null,null,-916271.78286428587]
[38,810248.30358825694,902108.01284156262,684920.95,-776780.65925330564,1,null,null,null,null,null,null,null,null,null,-871083.97294017836]
[70,937892.86259085359,925703.93365035951,684920.95,-672732.02105950587,1,null,null,null,null,null,null,null,null,null,-766031.6663758459]
[98,752626.21685093897,187723.55777704663,684920.95,-120018.29092610767,1,null,null,null,null,null,null,null,null,null,-623882.27424818487]
[130,681138.77948777727,0,684920.95,-3782.1705122226849,0,null,null,null,null,null,null,null,null,null,-504830.97409117059]
[158,744823.03588809667,802493.12505358772,684920.95,-742591.03916549101,1,null,null,null,null,null,null,null,null,null,-266355.94336837321]
[186,825530.59132071224,0,684920.95,140609.64132071228,0,null,null,null,null,null,null,null,null,null,-204263.36729934264]
[218,616741.75443117798,0,684920.95,-68179.195568821975,0,null,null,null,null,null,null,null,null,null,-164618.93013425893]
[277,848797.84823455359,607789.33173005644,684920.95,-443912.4334955028,1,null,null,null,null,null,null,null,null,null,-124403.46520260221]
[309,935565.29668203311,0,684920.95,250644.34668203315,0,null,null,null,null,null,null,null,null,null,-100991.63455954671]
[337,896099.19019223331,0,684920.95,211178.24019223335,0,null,null,null,null,null,null,null,null,null,-86688.074335852172]
[365,680195.7310498273,0,684920.95,-4725.2189501726534,0,null,null,null,null,null,null,null,null,null,-73600.400310524972]
[397,1027677.3026856699,151524.45601823652,684920.95,191231.89666743344,1,null,null,null,null,null,null,null,null,null,-58876.148754087975]
[425,596149.70176393143,0,684920.95,-88771.248236068524,0,null,null,null,null,null,null,null,null,null,-45027.56555329042]
[453,673804.06558995496,0,684920.95,-11116.884410044993,0,null,null,null,null,null,null,null,null,null,-37221.873016834958]
[485,538478.60612370248,0,684920.95,-146442.34387629747,0,null,null,null,null,null,null,null,null,null,-22930.396678385558]
[null,880576.78055778425,0,684920.95,195655.8305577843,0,null,null,null,null,null,null,null,null,null,-11358.893471665215]
[null,973607.51643094153,0,684920.95,288686.56643094157,0,null,null,null,null,null,null,null,null,null,506.48342331906315]
[null,808270.52824355627,0,684920.95,123349.57824355632,0,null,null,null,null,null,null,null,null,null,13589.62575726572]
[null,869995.48999123275,462286.50948359049,684920.95,-277211.96949235769,1,null,null,null,null,null,null,null,null,null,26204.098940475029]
[null,663621.20078691363,0,684920.95,-21299.749213086325,0,null,null,null,null,null,null,null,null,null,38812.548485835548]
[null,837474.05593204789,0,684920.95,152553.10593204794,0,null,null,null,null,null,null,null,null,null,54253.223926535109]
[null,836329.44369705196,858475.28049980744,684920.95,-707066.78680275544,1,null,null,null,null,null,null,null,null,null,67052.399905810715]
[null,852923.14583347994,0,684920.95,168002.19583347999,0,null,null,null,null,null,null,null,null,null,78390.260437618243]
[null,721934.45020426763,0,684920.95,37013.500204267679,0,null,null,null,null,null,null,null,null,null,94555.786952370545]
[null,628813.37566450238,1000000,684920.95,-1056107.5743354976,1,null,null,null,null,null,null,null,null,null,112592.76232967409]
[null,678567.17348182772,0,684920.95,-6353.7765181722352,0,null,null,null,null,null,null,null,null,null,128482.25296118716]
[null,610772.81639053475,0,684920.95,-74148.133609465207,0,null,null,null,null,null,null,null,null,null,149184.22988394578]
[null,778162.8377227548,1638166.9555818585,684920.95,-1544925.0678591037,2,null,null,null,null,null,null,null,null,null,175677.73132450215]
[null,808913.96630620759,0,684920.95,123993.01630620763,0,null,null,null,null,null,null,null,null,null,230133.43869815127]
[null,785251.76014424418,0,684920.95,100330.81014424423,0,null,null,null,null,null,null,null,null,null,281482.41723330843]
[null,967744.57246367342,0,684920.95,282823.62246367347,0,null,null,null,null,null,null,null,null,null,357461.87773062254]
[null,814026.17224457581,0,684920.95,129105.22224457585,0,null,null,null,null,null,null,null,null,null,395236.11431382573]
[null,844705.38325271255,0,684920.95,159784.4332527126,0,null,null,null,null,null,null,null,null,null,420546.60909132729]
[null,711132.82409843977,0,684920.95,26211.874098439817,0,null,null,null,null,null,null,null,null,null,425458.95824085758]
[null,1046090.866945453,0,684920.95,361169.91694545303,0,null,null,null,null,null,null,null,null,null,437415.19848923967]
[null,763970.23402758222,0,684920.95,79049.284027582267,0,null,null,null,null,null,null,null,null,null,467352.85184301576]
[null,823423.50150530552,0,684920.95,138502.55150530557,0,null,null,null,null,null,null,null,null,null,502663.69916294189]
[null,618024.7485244429,0,684920.95,-66896.201475557056,0,null,null,null,null,null,null,null,null,null,625799.8631831333]

{"sheet":"Year 4","index":14,"n_rows":1001,"n_cols":17,"rows_kept":69,"cut":true,"hidden":false,"merged":[[3,9,3,10]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims",null,null,null,null,null,null,null,null,null,null,"Profit"]
[1,960487.32495817228,668373.98794383206,755321.95,-463208.61298565974,1,null,null,null,null,null,null,null,null,null,null,748382.86456392007]
[2,853984.83796490286,0,755321.95,98662.887964902911,0,null,null,null,null,null,null,null,null,null,null,659816.87795695127]
[3,887270.39819438674,0,755321.95,131948.44819438679,0,null,null,null,"Summary of Results",null,null,null,null,null,null,600863.56910925382]
[4,768026.18590364128,0,755321.95,12704.235903641325,0,null,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":956203.71594359539},null,{"$f":"K5-D2-K6","v":51755.279928697913},null,null,null,578415.9780896327]
[5,661322.94747343927,0,755321.95,-93999.002526560682,0,null,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":149126.48601489753},null,null,null,null,null,575626.9655471975]
[6,1013898.3315408484,0,755321.95,258576.38154084841,0,null,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":51755.279928697622},null,null,null,null,null,566670.85882978863]
[7,787782.08799599379,0,755321.95,32460.137995993835,0,null,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.214},null,null,null,null,null,545742.05815951154]
[8,861609.752522839,921869.80114578037,755321.95,-815581.99862294132,1,null,null,null,null,null,null,null,null,null,null,541788.66358675365]
[9,994113.96640851267,812245.23939955549,755321.95,-573453.22299104277,1,null,null,null,null,null,null,null,null,null,null,541318.63060298027]
[10,907281.21459872182,0,755321.95,151959.26459872187,0,null,null,null,null,null,null,null,null,null,null,540952.82758608251]
[11,970141.52467993123,0,755321.95,214819.57467993128,0,null,null,null,null,null,null,null,null,null,null,536512.17041645269]
[12,776807.99498999491,0,755321.95,21486.04498999496,0,null,null,null,null,null,null,null,null,null,null,529979.62215532409]
[13,877371.5436663772,0,755321.95,122049.59366637724,0,null,null,null,null,null,null,null,null,null,null,504974.20912250876]
[14,912770.92911723675,0,755321.95,157448.9791172368,0,null,null,null,null,null,null,null,null,null,null,496560.19685216504]
[15,1032916.9786364702,0,755321.95,277595.0286364702,0,null,null,null,null,null,null,null,null,null,null,493922.47636201745]
[16,1236942.7624124957,0,755321.95,481620.81241249572,0,null,null,null,null,null,null,null,null,null,null,478387.02649980248]
[17,708299.45601021452,685050.76813606336,755321.95,-732073.26212584879,1,null,null,null,null,null,null,null,null,null,null,476912.82086770399]
[18,846569.86673672823,0,755321.95,91247.916736728279,0,null,null,null,null,null,null,null,null,null,null,472612.10211164271]
[19,879721.68334596045,900973.24236540892,755321.95,-776573.50901944842,1,null,null,null,null,null,null,null,null,null,null,467023.62999216747]
[20,979319.40755245497,0,755321.95,223997.45755245502,0,null,null,null,null,null,null,null,null,null,null,462577.28485620022]
[21,733409.3562841512,0,755321.95,-21912.59371584875,0,null,null,null,null,null,null,null,null,null,null,460625.43074504845]
[22,768840.98587340035,0,755321.95,13519.035873400397,0,null,null,null,null,null,null,null,null,null,null,456047.1083512886]
[23,940357.13674952637,0,755321.95,185035.18674952642,0,null,null,null,null,null,null,null,null,null,null,454078.25467475667]
[24,1226913.6173789485,0,755321.95,471591.66737894854,0,null,null,null,null,null,null,null,null,null,null,445126.62181946845]
[25,1287401.4476294504,0,755321.95,532079.4976294504,0,null,null,null,null,null,null,null,null,null,null,443809.80813954584]
[26,1034134.1968099944,0,755321.95,278812.24680999445,0,null,null,null,null,null,null,null,null,null,null,441758.95992194978]
[27,1041224.3488546768,889021.420146527,755321.95,-603119.02129185013,1,null,null,null,null,null,null,null,null,null,null,437494.16710482026]
[28,883994.00654102082,0,755321.95,128672.05654102087,0,null,null,null,null,null,null,null,null,null,null,428900.31078637135]
[29,1059214.4504853566,0,755321.95,303892.50048535666,0,null,null,null,null,null,null,null,null,null,null,427369.05038065393]
[30,1048733.3189993245,0,755321.95,293411.36899932451,0,null,null,null,null,null,null,null,null,null,null,423249.77314583305]
[38,917249.41098854376,0,755321.95,161927.46098854381,0,null,null,null,null,null,null,null,null,null,null,409768.49542425503]
[70,1172577.0590177397,300847.52161243756,755321.95,116407.58740530221,1,null,null,null,null,null,null,null,null,null,null,339532.11311266921]
[98,747498.01655186992,0,755321.95,-7823.933448130032,0,null,null,null,null,null,null,null,null,null,null,307901.05342384498]
[130,952661.55657640495,1000000,755321.95,-802660.393423595,1,null,null,null,null,null,null,null,null,null,null,274594.93842357025]
[158,984688.59018013161,0,755321.95,229366.64018013165,0,null,null,null,null,null,null,null,null,null,null,257099.92554101185]
[186,905844.33816366014,0,755321.95,150522.38816366019,0,null,null,null,null,null,null,null,null,null,null,240539.99663620628]
[218,1186071.3313688699,265376.4189772628,755321.95,165372.96239160711,1,null,null,null,null,null,null,null,null,null,null,225102.13901135209]
[277,1144137.4844122154,0,755321.95,388815.53441221546,0,null,null,null,null,null,null,null,null,null,null,195968.91210004222]
[309,1017632.9380858232,0,755321.95,262310.98808582325,0,null,null,null,null,null,null,null,null,null,null,178802.62480533833]
[337,1036465.3084973275,0,755321.95,281143.35849732754,0,null,null,null,null,null,null,null,null,null,null,162727.26906799839]
[365,677812.16004109033,0,755321.95,-77509.78995890962,0,null,null,null,null,null,null,null,null,null,null,145648.54153993749]
[397,733505.12105893041,0,755321.95,-21816.828941069543,0,null,null,null,null,null,null,null,null,null,null,131932.75859108625]
[425,1060537.6148059247,0,755321.95,305215.66480592475,0,null,null,null,null,null,null,null,null,null,null,119703.45846103481]
[453,665679.25195234048,0,755321.95,-89642.698047659476,0,null,null,null,null,null,null,null,null,null,null,106529.40196667903]
[485,806846.17783469497,0,755321.95,51524.227834695019,0,null,null,null,null,null,null,null,null,null,null,92732.86931658315]
[520,854148.52030852099,0,755321.95,98826.570308521041,0,null,null,null,null,null,null,null,null,null,null,71684.724051047]
[546,963084.79664080532,0,755321.95,207762.84664080536,0,null,null,null,null,null,null,null,null,null,null,54388.096262525884]
[574,966282.81486613036,0,755321.95,210960.8648661304,0,null,null,null,null,null,null,null,null,null,null,43794.106143263751]
[602,864483.80109734891,0,755321.95,109161.85109734896,0,null,null,null,null,null,null,null,null,null,null,30430.302327101468]
[634,953550.58576601127,0,755321.95,198228.63576601131,0,null,null,null,null,null,null,null,null,null,null,18409.683774809237]
[662,870746.28431904851,0,755321.95,115424.33431904856,0,null,null,null,null,null,null,null,null,null,null,3373.5300164323999]
[694,931183.57511616603,0,755321.95,175861.62511616608,0,null,null,null,null,null,null,null,null,null,null,-17479.620458137244]
[722,909811.65316315251,0,755321.95,154489.70316315256,0,null,null,null,null,null,null,null,null,null,null,-32344.607459597057]
[750,1096433.9643858948,0,755321.95,341112.01438589487,0,null,null,null,null,null,null,null,null,null,null,-51893.260135847027]
[782,822505.85844727175,0,755321.95,67183.908447271795,0,null,null,null,null,null,null,null,null,null,null,-86175.494587315945]
[810,893827.61554359004,0,755321.95,138505.66554359009,0,null,null,null,null,null,null,null,null,null,null,-123593.893082786]
[838,899668.073618202,506704.02852142212,755321.95,-362357.90490322007,1,null,null,null,null,null,null,null,null,null,null,-191034.06650932087]
[870,972454.12405181094,0,755321.95,217132.17405181099,0,null,null,null,null,null,null,null,null,null,null,-387443.97839083476]
[929,901490.58975329425,0,755321.95,146168.63975329429,0,null,null,null,null,null,null,null,null,null,null,-692581.70664163947]
[961,653077.98083445034,905379.86717370455,755321.95,-1007623.8363392542,1,null,null,null,null,null,null,null,null,null,null,-882715.39125131187]
[985,1421692.0067751929,608337.68647318555,755321.95,58032.370302007417,1,null,null,null,null,null,null,null,null,null,null,-1087041.524548532]
[994,1027252.3796102374,0,755321.95,271930.42961023748,0,null,null,null,null,null,null,null,null,null,null,-1543389.1973393471]
[995,883356.19155705988,685773.99914274598,755321.95,-557739.75758568605,1,null,null,null,null,null,null,null,null,null,null,-1589154.1120664575]
[996,1054369.7071999402,0,755321.95,299047.75719994027,0,null,null,null,null,null,null,null,null,null,null,-1636226.772333018]
[997,1030220.2107922701,0,755321.95,274898.26079227019,0,null,null,null,null,null,null,null,null,null,null,-1643156.4153526262]
[998,956303.0626735402,0,755321.95,200981.11267354025,0,null,null,null,null,null,null,null,null,null,null,-1672432.332579311]
[999,1084446.8259510414,1000000,755321.95,-670875.12404895853,1,null,null,null,null,null,null,null,null,null,null,-1701104.8275062197]
[1000,1169887.6105089772,0,755321.95,414565.66050897725,0,null,null,null,null,null,null,null,null,null,null,-2242010.8376104003]

{"sheet":"Year 5","index":15,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,1058835.6575434511,0,755321.95,303513.70754345111,0]
[2,1133943.0404887868,0,755321.95,378621.09048878681,0]
[3,1112943.5123640201,0,755321.95,357621.56236402015,0]
[4,904847.78652007435,430430.91972771374,755321.95,-280905.08320763934,1,null,null,"Summary of Results"]
[5,1097257.0484501042,0,755321.95,341935.09845010424,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":1092694.7893042853},null,{"$f":"J6-D2-J7","v":165460.63597131608}]
[6,1116333.8281059451,0,755321.95,361011.87810594519,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":171912.20333296928}]
[7,1316831.0411933598,0,755321.95,561509.09119335981,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":165460.63597131625}]
[8,1114643.2698652698,761579.08842139854,755321.95,-402257.76855612872,1,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.255}]
[9,1041788.735698698,0,755321.95,286466.78569869802,0]
[10,984094.42870388925,0,755321.95,228772.4787038893,0]
[11,1409716.6969156691,979036.99968297849,755321.95,-324642.25276730931,2]
[12,948977.64976819721,643259.43939197774,755321.95,-449603.73962378048,1]
[13,1055394.2808826359,0,755321.95,300072.3308826359,0]
[14,1208040.7965911462,0,755321.95,452718.8465911462,0]
[15,1211278.3057234215,0,755321.95,455956.35572342156,0]
[16,1204807.9485105413,0,755321.95,449485.99851054139,0]
[17,1219950.6817788978,0,755321.95,464628.73177889781,0]
[18,1372584.2375730106,784610.51779804355,755321.95,-167348.23022503289,1]
[19,1009989.9729087076,0,755321.95,254668.02290870761,0]
[20,1006638.0307250869,0,755321.95,251316.08072508697,0]
[21,940341.18400198314,0,755321.95,185019.23400198319,0]
[22,1298969.9118900564,0,755321.95,543647.9618900565,0]
[23,1083008.8772430662,0,755321.95,327686.92724306625,0]
[24,695289.24796633678,0,755321.95,-60032.702033663169,0]
[25,909162.77940709982,0,755321.95,153840.82940709987,0]
[26,1542801.8675134473,0,755321.95,787479.91751344735,0]
[27,1046713.9845795244,0,755321.95,291392.03457952442,0]
[28,1284692.669113114,0,755321.95,529370.71911311406,0]
[29,997112.89416095952,0,755321.95,241790.94416095957,0]
[30,902855.82198162889,0,755321.95,147533.87198162894,0]
[38,1024011.056345816,841558.33421700168,755321.95,-572869.22787118563,1]
[70,1157354.4731986548,659697.08412095462,755321.95,-257664.56092229974,1]
[98,1077749.1706210705,0,755321.95,322427.22062107059,0]
[130,971026.19911864551,0,755321.95,215704.24911864556,0]
[158,960179.22688079998,0,755321.95,204857.27688080003,0]
[186,1069806.5062799766,711392.29886012641,755321.95,-396907.74258014979,1]
[218,905875.3674015674,0,755321.95,150553.41740156745,0]
[277,1285024.262244181,848438.0060232901,755321.95,-318735.69377910905,2]
[309,948566.10619613354,0,755321.95,193244.15619613358,0]
[337,1375194.6218338942,0,755321.95,619872.67183389422,0]
[365,949329.52330865397,0,755321.95,194007.57330865401,0]
[397,968279.53720400995,0,755321.95,212957.58720400999,0]
[425,919962.673800583,552337.41767152818,755321.95,-387696.69387094514,1]
[453,1031591.555115599,0,755321.95,276269.605115599,0]
[485,1189943.2296932065,926104.62739252741,755321.95,-491483.34769932088,1]
[520,922275.82676616043,0,755321.95,166953.87676616048,0]
[546,1231260.8673780209,995390.89442778728,755321.95,-519451.97704976634,1]
[574,1044474.0776954879,0,755321.95,289152.12769548793,0]
[602,715820.6696756077,0,755321.95,-39501.280324392254,0]
[634,1207799.4299900592,904267.16628704104,755321.95,-451789.68629698176,1]
[662,1069113.5590483181,1000000,755321.95,-686208.39095168188,1]
[694,1158287.3657990908,653734.15796970995,755321.95,-250768.74217061908,1]
[722,1492616.0036346889,0,755321.95,737294.05363468896,0]
[750,868060.84674742818,0,755321.95,112738.89674742823,0]
[782,1569139.277216316,0,755321.95,813817.32721631601,0]
[810,794592.41720169655,550144.86533036036,755321.95,-510874.39812866377,1]
[838,1052610.8185438088,880710.42111984186,755321.95,-583421.55257603305,1]
[870,1345974.4287131377,0,755321.95,590652.4787131378,0]
[929,1296321.5356892904,0,755321.95,540999.58568929043,0]
[961,1078760.2257472717,228229.01718789665,755321.95,95209.25855937507,1]
[985,1161050.3248933617,0,755321.95,405728.3748933617,0]
[994,1078395.3004659885,731736.61890123622,755321.95,-408663.26843524771,1]
[995,1291154.0216318048,0,755321.95,535832.07163180481,0]
[996,1175840.8416728508,0,755321.95,420518.89167285082,0]
[997,1261659.7937197743,0,755321.95,506337.84371977439,0]
[998,1097881.7442733624,0,755321.95,342559.7942733625,0]
[999,1203121.9081168119,0,755321.95,447799.95811681193,0]
[1000,1387684.051012936,610361.82438789215,755321.95,22000.276625043945,1]

{"sheet":"Year 6","index":16,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,1184462.1004234559,0,755321.95,429140.15042345598,0]
[2,1420392.8690616323,0,755321.95,665070.91906163236,0]
[3,1029182.0089964286,0,755321.95,273860.05899642862,0]
[4,1124316.751361588,738529.60391076771,755321.95,-369534.80254917964,1,null,null,"Summary of Results"]
[5,1419397.4650849404,789091.88921341533,755321.95,-125016.37412847485,1,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":1288737.0552764984},null,{"$f":"J6-D2-J7","v":326812.72758855671}]
[6,1601624.9654527879,1524823.082678023,755321.95,-678520.06722523505,2,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":206602.37768794174}]
[7,1209109.8404416211,0,755321.95,453787.89044162119,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":326812.72758855682}]
[8,1337033.616437478,0,755321.95,581711.66643747804,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.30199999999999999}]
[9,1362581.968287396,0,755321.95,607260.01828739606,0]
[10,1406993.2605695457,0,755321.95,651671.31056954572,0]
[11,1883120.4736275985,0,755321.95,1127798.5236275985,0]
[12,1109352.4215374964,0,755321.95,354030.47153749643,0]
[13,1413146.7603548686,0,755321.95,657824.81035486865,0]
[14,1422006.6439132374,697726.35692356923,755321.95,-31041.663010331802,1]
[15,1453802.7855630713,0,755321.95,698480.8355630713,0]
[16,1294817.00855562,0,755321.95,539495.05855562002,0]
[17,1173504.2629733006,0,755321.95,418182.31297330069,0]
[18,1253955.1424106127,722988.13683215319,755321.95,-224354.94442154048,1]
[19,1683689.1154386597,1585099.6797721973,755321.95,-656732.51433353755,2]
[20,1226355.2985462476,372758.38528028235,755321.95,98274.963265965343,1]
[21,1176546.6738800367,812751.58148678346,755321.95,-391526.85760674672,1]
[22,1372845.2752979195,0,755321.95,617523.32529791957,0]
[23,1253028.5162110152,0,755321.95,497706.56621101522,0]
[24,1137558.0646478678,0,755321.95,382236.11464786786,0]
[25,1199184.2847915951,0,755321.95,443862.33479159512,0]
[26,976143.89804179769,696015.93607126293,755321.95,-475193.9880294652,1]
[27,1494871.7263260542,0,755321.95,739549.77632605424,0]
[28,973969.87239089597,0,755321.95,218647.92239089601,0]
[29,1130716.5327195169,0,755321.95,375394.58271951694,0]
[30,1433344.4808748413,0,755321.95,678022.53087484138,0]
[38,1345972.2744726653,0,755321.95,590650.32447266532,0]
[70,962437.04748338077,0,755321.95,207115.09748338081,0]
[98,1071021.4777020696,858724.39767816826,755321.95,-543024.86997609865,1]
[130,1015225.5634207375,0,755321.95,259903.61342073756,0]
[158,1562219.6809946666,0,755321.95,806897.73099466669,0]
[186,1056986.3784899157,662600.77706725325,755321.95,-360936.34857733746,1]
[218,1241333.8149646737,0,755321.95,486011.86496467376,0]
[277,1411802.5507561942,0,755321.95,656480.60075619421,0]
[309,1255837.9524602934,0,755321.95,500516.00246029347,0]
[337,1303506.155191561,0,755321.95,548184.20519156102,0]
[365,1271596.3831229466,0,755321.95,516274.43312294665,0]
[397,1219837.714434094,455197.05422618147,755321.95,9318.7102079126053,1]
[425,1165633.957246105,224748.52069660713,755321.95,185563.48654949781,1]
[453,1100917.7467843764,0,755321.95,345595.79678437649,0]
[485,1344286.6700248132,0,755321.95,588964.7200248132,0]
[520,1350772.4573093096,0,755321.95,595450.50730930967,0]
[546,1123351.4294251048,0,755321.95,368029.4794251048,0]
[574,1631639.0541087131,0,755321.95,876317.1041087131,0]
[602,1148615.6212308432,1426676.971817289,755321.95,-1033383.3005864457,2]
[634,1134770.910419248,0,755321.95,379448.96041924809,0]
[662,1278657.9326090389,0,755321.95,523335.98260903894,0]
[694,1578792.8674114964,0,755321.95,823470.9174114964,0]
[722,1350536.0156418744,0,755321.95,595214.06564187445,0]
[750,1355720.59555321,0,755321.95,600398.64555321005,0]
[782,1180430.8869848978,0,755321.95,425108.93698489782,0]
[810,1039970.6591801328,0,755321.95,284648.70918013284,0]
[838,1253123.7321528178,0,755321.95,497801.78215281782,0]
[870,1454907.629158518,1109798.2028435587,755321.95,-410212.52368504065,2]
[929,1431493.0706884628,965456.72456699004,755321.95,-289285.60387852718,1]
[961,1376997.9507645259,918673.69229603815,755321.95,-296997.69153151219,1]
[985,1294701.6569790323,0,755321.95,539379.70697903237,0]
[994,1230525.3772829862,0,755321.95,475203.42728298623,0]
[995,1440639.5065256478,0,755321.95,685317.55652564787,0]
[996,1226596.5155665288,794097.79554071045,755321.95,-322823.22997418162,2]
[997,1257176.577886224,0,755321.95,501854.62788622407,0]
[998,1250413.164228102,0,755321.95,495091.21422810201,0]
[999,1055178.6138688379,0,755321.95,299856.66386883799,0]
[1000,1782260.7818206425,0,755321.95,1026938.8318206426,0]

{"sheet":"Year 7","index":17,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[3,8,3,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,1282500.763158448,0,825722.95,456777.81315844809,0]
[2,1234419.6242326496,743255.33930710529,825722.95,-334558.66507445567,1]
[3,1465159.2266670258,0,825722.95,639436.27666702587,0,null,null,"Summary of Results"]
[4,1325687.390022428,0,825722.95,499964.44002242805,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":1390348.1464049562}]
[5,1846317.1609546903,0,825722.95,1020594.2109546904,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":213641.32136339918},null,{"$f":"J5-J6-D2","v":350983.87504155701}]
[6,1300317.774718099,0,825722.95,474594.82471809909,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":350983.87504155579}]
[7,1346603.5793976269,1731754.1032317742,825722.95,-1210873.4738341472,2,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.309}]
[8,1156892.2327534652,0,825722.95,331169.28275346523,0]
[9,1270600.952654754,0,825722.95,444878.00265475409,0]
[10,1225021.8371910693,0,825722.95,399298.88719106931,0]
[11,1216148.6672092045,0,825722.95,390425.71720920457,0]
[12,1506207.7511243627,0,825722.95,680484.80112436274,0]
[13,1182650.180457846,0,825722.95,356927.23045784608,0]
[14,1274601.0136489451,201236.90529445346,825722.95,247641.15835449169,1]
[15,1577504.4384030208,0,825722.95,751781.48840302089,0]
[16,1334195.2539763195,639192.71696932963,825722.95,-130720.41299301013,1]
[17,1357631.4217847404,1177149.0560769355,825722.95,-645240.58429219504,2]
[18,1310231.8383947606,0,825722.95,484508.88839476067,0]
[19,1153470.4419679556,0,825722.95,327747.4919679556,0]
[20,1510408.9761350011,0,825722.95,684686.0261350011,0]
[21,1527141.0288810111,0,825722.95,701418.07888101111,0]
[22,1498963.530069764,749946.78894568817,825722.95,-76706.208875924116,1]
[23,1531320.7606176746,0,825722.95,705597.81061767461,0]
[24,1431190.5287394105,0,825722.95,605467.5787394105,0]
[25,1200889.6417250163,0,825722.95,375166.69172501634,0]
[26,1393603.6021206588,0,825722.95,567880.6521206589,0]
[27,1472789.0501894278,0,825722.95,647066.10018942785,0]
[28,1159068.8379994566,0,825722.95,333345.88799945661,0]
[29,1128360.4822107714,0,825722.95,302637.53221077146,0]
[30,1339268.4946923368,0,825722.95,513545.54469233681,0]
[38,1393989.9908770153,0,825722.95,568267.04087701533,0]
[70,1541402.2453232021,0,825722.95,715679.29532320215,0]
[98,1415123.1737619631,0,825722.95,589400.22376196319,0]
[130,1554988.2371686227,0,825722.95,729265.28716862272,0]
[158,1282659.4492886164,0,825722.95,456936.49928861647,0]
[186,1274625.6651633375,0,825722.95,448902.71516333753,0]
[218,1408203.0547949746,667282.16596909042,825722.95,-84802.061174115748,1]
[277,1166626.9390264482,0,825722.95,340903.98902644822,0]
[309,1418226.7487174615,0,825722.95,592503.79871746153,0]
[337,1339621.236577725,665914.50843471871,825722.95,-152016.22185699362,1]
[365,1480129.7862431086,0,825722.95,654406.83624310861,0]
[397,1259448.0601048218,0,825722.95,433725.11010482186,0]
[425,1490518.8933698111,0,825722.95,664795.94336981117,0]
[453,1483159.0398628078,0,825722.95,657436.08986280789,0]
[485,1463645.1550924808,0,825722.95,637922.20509248087,0]
[520,1229853.3279736913,0,825722.95,404130.37797369133,0]
[546,1714814.6988853905,0,825722.95,889091.74888539058,0]
[574,1038198.8510490644,643060.53376512323,825722.95,-430584.63271605875,1]
[602,1763886.810362946,0,825722.95,938163.86036294606,0]
[634,1743420.2977889697,126858.94821886458,825722.95,790838.39957010513,1]
[662,1690498.3141152684,0,825722.95,864775.36411526846,0]
[694,1271053.4558510822,0,825722.95,445330.50585108227,0]
[722,1084925.7742699138,496502.81823447754,825722.95,-237299.99396456371,1]
[750,1529606.6618946642,0,825722.95,703883.71189466421,0]
[782,1505471.5276593433,0,825722.95,679748.57765934337,0]
[810,1328480.4404128157,0,825722.95,502757.49041281571,0]
[838,1236210.9075905001,0,825722.95,410487.95759050013,0]
[870,1330140.499130629,1085456.9830697635,825722.95,-581039.43393913447,2]
[929,1447470.635808198,0,825722.95,621747.68580819806,0]
[961,1646543.906393697,0,825722.95,820820.95639369707,0]
[985,951234.80330849753,1000000,825722.95,-874488.14669150242,1]
[994,1304393.703600195,1217690.435063309,825722.95,-739019.68146311399,2]
[995,1343063.2304638799,0,825722.95,517340.28046387993,0]
[996,1710361.3439642622,0,825722.95,884638.39396426221,0]
[997,1257702.3493497665,0,825722.95,431979.39934976655,0]
[998,1421204.9921089155,0,825722.95,595482.04210891551,0]
[999,1721027.0742016155,890850.34011503577,825722.95,4453.7840865798062,1]
[1000,1188383.5798901243,0,825722.95,362660.62989012431,0]

{"sheet":"Year 8","index":18,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,1885835.005993064,0,825722.95,1060112.0559930641,0]
[2,1600712.103920612,0,825722.95,774989.15392061207,0]
[3,1420222.148453508,1063732.5141011667,825722.95,-469233.31564765866,2]
[4,1729786.8555996818,918193.54623725754,825722.95,-14129.640637575649,1,null,null,"Summary of Results"]
[5,1754297.0143513023,0,825722.95,928574.06435130234,0,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":1530554.5100323062}]
[6,1611020.2750887685,0,825722.95,785297.3250887685,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":241809.22379378826}]
[7,1643249.5764776592,0,825722.95,817526.62647765921,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":463022.33623851935},null,{"$f":"J6-J7-D3","v":463022.33623851789}]
[8,1292810.5939464315,0,825722.95,467087.64394643158,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.36}]
[9,2016626.2077436664,0,825722.95,1190903.2577436664,0]
[10,1326618.0983576679,677216.51088147727,825722.95,-176321.36252380931,1]
[11,1364024.1432946967,0,825722.95,538301.19329469674,0]
[12,1125127.2997650746,0,825722.95,299404.34976507467,0]
[13,1398757.0152149687,0,825722.95,573034.06521496875,0]
[14,1612424.3487989765,0,825722.95,786701.39879897656,0]
[15,1510318.2068295123,0,825722.95,684595.25682951231,0]
[16,1264442.4181375937,0,825722.95,438719.46813759371,0]
[17,1652845.0464179139,460462.2028233083,825722.95,366659.89359460562,1]
[18,1428933.4021123187,0,825722.95,603210.45211231872,0]
[19,1482783.232127364,643024.3544541935,825722.95,14035.927673170576,1]
[20,1879487.3957834304,744937.35376326717,825722.95,308827.09202016331,2]
[21,1564288.1437168217,455004.83939983754,825722.95,283560.35431698407,1]
[22,1099502.8586846471,0,825722.95,273779.90868464718,0]
[23,1689861.3684108742,0,825722.95,864138.4184108742,0]
[24,1599258.1145759833,0,825722.95,773535.1645759833,0]
[25,1934970.1360479281,0,825722.95,1109247.1860479282,0]
[26,2083920.8751399925,0,825722.95,1258197.9251399925,0]
[27,1308880.2030455889,1000000,825722.95,-516842.74695441104,1]
[28,1562411.2286909765,0,825722.95,736688.27869097656,0]
[29,1862418.2314637525,0,825722.95,1036695.2814637525,0]
[30,1745356.0653010518,0,825722.95,919633.11530105188,0]
[38,1277849.8035665932,0,825722.95,452126.85356659326,0]
[70,1606240.3515788107,0,825722.95,780517.40157881076,0]
[98,1453262.1042067129,234852.64899440994,825722.95,392686.50521230302,1]
[130,1376814.2884700496,0,825722.95,551091.33847004967,0]
[158,1346819.8420531687,0,825722.95,521096.89205316873,0]
[186,1550635.3908572679,0,825722.95,724912.44085726794,0]
[218,1832236.5390628264,0,825722.95,1006513.5890628265,0]
[277,1251721.8763268306,0,825722.95,425998.92632683064,0]
[309,1840845.5592653912,0,825722.95,1015122.6092653912,0]
[337,1641352.4673237151,537715.33009237412,825722.95,277914.18723134114,1]
[365,1600672.7531655587,0,825722.95,774949.80316555873,0]
[397,1355251.8848102808,0,825722.95,529528.9348102808,0]
[425,1593688.1462873004,0,825722.95,767965.19628730044,0]
[453,1390282.8797270739,1000000,825722.95,-435440.07027292601,1]
[485,1478814.4828312946,0,825722.95,653091.53283129469,0]
[520,1613720.0984640778,640039.77814737067,825722.95,147957.37031670718,1]
[546,1515385.3795225793,0,825722.95,689662.4295225793,0]
[574,1780336.5830651629,753943.42745704844,825722.95,200670.20560811448,2]
[602,1411654.0358831601,0,825722.95,585931.08588316012,0]
[634,1629837.9541603457,0,825722.95,804115.00416034576,0]
[662,1309970.3443888223,0,825722.95,484247.39438882237,0]
[694,1554192.536803077,744533.5090523042,825722.95,-16063.92224922718,1]
[722,1619736.4883806319,0,825722.95,794013.53838063194,0]
[750,1406698.2608006096,0,825722.95,580975.31080060964,0]
[782,1570174.4337077264,0,825722.95,744451.48370772647,0]
[810,2026961.5433816668,0,825722.95,1201238.5933816668,0]
[838,1410923.803233763,2116786.9029155551,825722.95,-1531586.049681792,3]
[870,1723241.4096351806,0,825722.95,897518.45963518065,0]
[929,1523151.1887261476,841731.67839223566,825722.95,-144303.43966608797,1]
[961,1444865.2872719739,0,825722.95,619142.33727197396,0]
[985,1934719.48536866,0,825722.95,1108996.53536866,0]
[994,1577386.3832169662,0,825722.95,751663.43321696622,0]
[995,1609242.6947966532,0,825722.95,783519.74479665328,0]
[996,1721856.3601911631,0,825722.95,896133.41019116319,0]
[997,1475360.6237380563,0,825722.95,649637.67373805633,0]
[998,1926461.1052022979,566400.48002467072,825722.95,534337.67517762724,1]
[999,1563770.8367953952,0,825722.95,738047.88679539529,0]
[1000,1274751.9253761554,0,825722.95,449028.97537615546,0]

{"sheet":"Year 9","index":19,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,1270270.5615257686,663506.91831684008,825722.95,-218959.30679107143,1]
[2,1707243.0554113113,914973.77502827183,825722.95,-33453.669616960455,1]
[3,1954704.7475605207,0,825722.95,1128981.7975605207,0]
[4,1615414.4284639759,581867.71575779724,825722.95,207823.76270617871,1,null,null,"Summary of Results"]
[5,1573374.7962571657,1000000,825722.95,-252348.15374283423,1,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":1671473.4223707065},null,{"$f":"J6-J7-D5","v":571113.44249496283}]
[6,1707188.6296815916,2762190.6943562897,825722.95,-1880725.014674698,3,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":274637.02987574361}]
[7,1695293.4817305913,0,825722.95,869570.53173059132,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":571113.44249496155}]
[8,1344366.0387439604,0,825722.95,518643.08874396048,0,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.39700000000000002}]
[9,1876635.1524869034,0,825722.95,1050912.2024869034,0]
[10,1410521.5105558005,0,825722.95,584798.56055580056,0]
[11,1886662.3687543236,0,825722.95,1060939.4187543236,0]
[12,1430973.5812277172,0,825722.95,605250.63122771727,0]
[13,1848126.7855447754,0,825722.95,1022403.8355447755,0]
[14,1659639.7635261433,0,825722.95,833916.81352614332,0]
[15,1340447.0758717863,0,825722.95,514724.12587178638,0]
[16,1367489.9564051137,0,825722.95,541767.00640511373,0]
[17,1879425.1557846258,1058023.0005853905,825722.95,-4320.7948007646482,2]
[18,1839434.8765230819,1286754.588144104,825722.95,-273042.66162102204,2]
[19,1624371.7013851798,0,825722.95,798648.75138517981,0]
[20,1422549.5909758112,0,825722.95,596826.64097581129,0]
[21,1489640.1827233136,898067.99521640746,825722.95,-234150.76249309385,1]
[22,1576755.0860603319,0,825722.95,751032.13606033195,0]
[23,1721402.4321404416,0,825722.95,895679.48214044166,0]
[24,1363141.9522427265,722889.84968804882,825722.95,-185470.84744532232,1]
[25,1475777.1634059558,596433.07137415779,825722.95,53621.142031798023,1]
[26,1613277.7584086691,0,825722.95,787554.8084086692,0]
[27,1494714.8002631585,1000000,825722.95,-331008.14973684144,1]
[28,1374312.918010087,0,825722.95,548589.96801008703,0]
[29,1624121.9211181677,1728871.055933146,825722.95,-930472.0848149783,2]
[30,1293156.5427775334,0,825722.95,467433.59277753346,0]
[38,1647080.0925505264,0,825722.95,821357.14255052642,0]
[70,1420570.2393685982,0,825722.95,594847.28936859826,0]
[98,1745813.4484448892,896069.73727234127,825722.95,24020.761172547936,1]
[130,1891551.1630408508,782317.1260202803,825722.95,283511.08702057065,1]
[158,1710668.6821924215,0,825722.95,884945.73219242156,0]
[186,1870064.29195753,1064464.5052636964,825722.95,-20123.163306166418,2]
[218,1491728.0351799869,0,825722.95,666005.0851799869,0]
[277,1670251.2974053721,414234.19711075921,825722.95,430294.15029461286,1]
[309,1651253.6300725269,893139.86670542508,825722.95,-67609.186632898171,1]
[337,1405892.7319174139,0,825722.95,580169.78191741393,0]
[365,1761828.8934351581,0,825722.95,936105.94343515811,0]
[397,1543168.4512295455,774077.82423244731,825722.95,-56632.323002901743,1]
[425,1804918.3694971809,272818.31331274222,825722.95,706377.1061844388,1]
[453,1487823.5890196704,0,825722.95,662100.63901967043,0]
[485,1917330.3507299754,0,825722.95,1091607.4007299754,0]
[520,1997033.3480412851,594978.19143079768,825722.95,576332.20661048754,1]
[546,1855482.9890325323,0,825722.95,1029760.0390325324,0]
[574,1569136.8605600477,0,825722.95,743413.91056004772,0]
[602,1683676.5376219081,0,825722.95,857953.58762190817,0]
[634,1462279.7492798576,530258.05557386321,825722.95,106298.74370599445,2]
[662,1530440.6990609837,0,825722.95,704717.74906098377,0]
[694,1912320.3455137024,0,825722.95,1086597.3955137024,0]
[722,1336417.0659778535,0,825722.95,510694.11597785354,0]
[750,1684656.8299700066,0,825722.95,858933.87997000664,0]
[782,2029773.0396622436,949092.75451578095,825722.95,254957.33514646278,1]
[810,1621272.9205578454,1312303.0424860874,825722.95,-516753.07192824199,2]
[838,1892070.8517289287,0,825722.95,1066347.9017289288,0]
[870,1746056.2128830408,0,825722.95,920333.26288304082,0]
[929,1771186.537117474,877812.69076817576,825722.95,67650.896349298302,1]
[961,1573104.7681370198,0,825722.95,747381.81813701987,0]
[985,1938481.655705865,770121.85613733088,825722.95,342636.84956853418,1]
[994,1463055.7247702589,0,825722.95,637332.77477025893,0]
[995,1912982.5778581183,0,825722.95,1087259.6278581184,0]
[996,1506902.2807551087,0,825722.95,681179.33075510873,0]
[997,1746657.5857567696,607350.56078156387,825722.95,313584.07497520582,1]
[998,1757664.4803197093,0,825722.95,931941.53031970933,0]
[999,1536863.514541911,0,825722.95,711140.56454191101,0]
[1000,1312986.5065719374,0,825722.95,487263.5565719374,0]

{"sheet":"Year 10","index":20,"n_rows":1001,"n_cols":12,"rows_kept":69,"cut":true,"hidden":false,"merged":[[4,8,4,9]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Revenue","Total Claims","Annual Expenses","Profit","Number of Claims"]
[1,2105163.1202987912,1000000,825722.95,279440.17029879126,1]
[2,1813741.2283170007,172503.44935195072,825722.95,815514.82896504994,1]
[3,2416102.9137441339,0,825722.95,1590379.9637441339,0]
[4,2302958.675953839,697881.23225120548,825722.95,779354.49370263354,1,null,null,"Summary of Results"]
[5,2431485.4734215545,771547.72699554381,825722.95,834214.79642601078,1,null,null,"Average Total Revenue",{"$f":"AVERAGE(B:B)","v":2011540.8691118259},null,{"$f":"J6-J7-D2","v":868736.72178199748}]
[6,1698881.6560549596,0,825722.95,873158.70605495968,0,null,null,"Average Total Claims",{"$f":"AVERAGE(C:C)","v":317081.19732982857}]
[7,1641894.3417022843,0,825722.95,816171.39170228434,0,null,null,"Average Profit",{"$f":"AVERAGE(E:E)","v":868736.72178199573}]
[8,2133128.2353414744,1187593.1686523678,825722.95,119812.11668910668,2,null,null,"Average Number of Claims",{"$f":"AVERAGE(F:F)","v":0.46899999999999997}]
[9,1999874.4824284662,630095.46286115982,825722.95,544056.06956730643,1]
[10,2000394.0777216845,0,825722.95,1174671.1277216845,0]
[11,1998358.0677327239,720604.04860865837,825722.95,452031.06912406557,2]
[12,2136825.6294630356,1124189.0151170713,825722.95,186913.66434596432,2]
[13,2097040.7131732095,0,825722.95,1271317.7631732095,0]
[14,2126468.5031483052,0,825722.95,1300745.5531483053,0]
[15,1516484.7214178497,881231.742645683,825722.95,-190469.9712278333,1]
[16,1934759.7680304821,1101681.515189793,825722.95,7355.3028406891972,2]
[17,2260851.4222109783,0,825722.95,1435128.4722109784,0]
[18,1787331.305451757,0,825722.95,961608.35545175709,0]
[19,2046616.5261472284,0,825722.95,1220893.5761472285,0]
[20,2509633.0166133153,0,825722.95,1683910.0666133154,0]
[21,2311719.8894374361,0,825722.95,1485996.9394374362,0]
[22,2005913.9267534846,1161170.6898604317,825722.95,19020.28689305298,2]
[23,1711434.7718935306,0,825722.95,885711.82189353066,0]
[24,2144474.9932325608,0,825722.95,1318752.0432325609,0]
[25,1750245.2508021654,992152.99628377892,825722.95,-67630.695481613511,1]
[26,2313880.185937223,858260.89589684212,825722.95,629896.34004038083,1]
[27,2614063.8281213441,0,825722.95,1788340.8781213441,0]
[28,1949564.8517663963,0,825722.95,1123841.9017663964,0]
[29,2104220.0940358429,700234.35175050085,825722.95,578262.792285342,1]
[30,2257354.4048341531,365055.09894974844,825722.95,1066576.3558844046,1]
[38,2022580.1175045657,1456382.217546938,825722.95,-259525.0500423722,2]
[70,1959113.6633106733,0,825722.95,1133390.7133106734,0]
[98,2032656.2346237663,0,825722.95,1206933.2846237663,0]
[130,2509541.1296225372,0,825722.95,1683818.1796225372,0]
[158,1863622.2473488192,0,825722.95,1037899.2973488192,0]
[186,2018659.3046412028,0,825722.95,1192936.3546412028,0]
[218,2084875.0473564027,819226.20085478039,825722.95,439925.8965016224,1]
[277,1584741.9817727364,0,825722.95,759019.03177273646,0]
[309,2665690.2184808441,1000000,825722.95,839967.2684808441,1]
[337,1752869.2142478861,296649.42359674058,825722.95,630496.84065114544,1]
[365,1612169.6929046735,0,825722.95,786446.74290467356,0]
[397,2333751.9911567941,869665.78924322152,825722.95,638363.25191357266,1]
[425,2030851.1956882335,760697.58705117612,825722.95,444430.65863705729,1]
[453,1721181.5276184513,0,825722.95,895458.57761845132,0]
[485,1897637.116084215,0,825722.95,1071914.166084215,0]
[520,1930852.5211998781,0,825722.95,1105129.5711998781,0]
[546,2314340.1835520021,0,825722.95,1488617.2335520021,0]
[574,1848767.7028729648,618022.55388561497,825722.95,405022.19898734987,1]
[602,1966297.9541051507,0,825722.95,1140575.0041051507,0]
[634,1964302.4928832008,731908.42175218812,825722.95,406671.12113101268,1]
[662,2328585.1103176661,0,825722.95,1502862.1603176661,0]
[694,1981761.9591788419,0,825722.95,1156039.009178842,0]
[722,2015046.31360752,0,825722.95,1189323.36360752,0]
[750,2110384.3895699149,899905.92331870156,825722.95,384755.51625121338,1]
[782,1749645.1360807028,858429.36325647123,825722.95,65492.822824231582,1]
[810,1938616.4661394483,0,825722.95,1112893.5161394484,0]
[838,2078982.7532681087,0,825722.95,1253259.8032681087,0]
[870,2255704.5770127564,948020.01593334484,825722.95,481961.61107941158,1]
[929,1646294.8234807581,0,825722.95,820571.87348075816,0]
[961,2083455.4048416521,1000000,825722.95,257732.45484165219,1]
[985,1925216.5023059759,0,825722.95,1099493.5523059759,0]
[994,2337257.7654811442,604634.23220835975,825722.95,906900.58327278448,1]
[995,2321854.7346831742,696129.95671202068,825722.95,800001.82797115366,1]
[996,1904880.3495005495,572812.00503443321,825722.95,506345.39446611633,1]
[997,2282697.8134353561,0,825722.95,1456974.8634353562,0]
[998,2242576.581084433,0,825722.95,1416853.6310844331,0]
[999,2142422.304968385,108586.05921984281,825722.95,1208113.2957485423,1]
[1000,2238660.7232377026,0,825722.95,1412937.7732377027,0]

{"sheet":"Other cost","index":21,"n_rows":221,"n_cols":8,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Total Expected Value of Other Costs",{"$f":"B17+B221+E221+H221","v":274898.12699999998}]
[]
[]
[]
[]
["Medical Costs"]
["Emergency Room visit","Fair Price","Probability"]
["Level 1",638,7.0000000000000007E-2]
["Level 2",1280,0.32700000000000001]
["Level 3",2389,0.434]
["Level 4",3930,0.10199999999999999]
["Level 5",5111,1.0999999999999999E-2]
[null,null,5.6000000000000001E-2]
["Expected Physical Health Claim",{"$f":"SUM($B$9*$C$9,$B$10*$C$10,$B$11*$C$11,$B$12*$C$12,$B$13*$C$13)","v":1957.127}]
["Average Mental Health Care Costs",1591]
["Total Expected Health Cost",{"$f":"B15+B16","v":3548.127}]
["Security",null,null,"Negotiation Team",null,null,"Recording Equipment"]
["Days","Cost",null,"Days","Cost",null,"Days","Cost"]
[0,0,null,0,0,null,0,0]
[1,200,null,1,2000,null,1,500]
[2,{"$f":"B21+$B$21","v":400},null,2,{"$f":"E21+$E$21","v":4000},null,2,{"$f":"H21+$H$21","v":1000}]
[3,{"$f":"B22+$B$21","v":600},null,3,{"$f":"E22+$E$21","v":6000},null,3,{"$f":"H22+$H$21","v":1500}]
[4,800,null,4,8000,null,4,2000]
[5,1000,null,5,10000,null,5,2500]
[6,1200,null,6,12000,null,6,3000]
[7,1400,null,7,14000,null,7,3500]
[8,1600,null,8,16000,null,8,4000]
[9,1800,null,9,18000,null,9,4500]
[10,2000,null,10,20000,null,10,5000]
[11,2200,null,11,22000,null,11,5500]
[12,2400,null,12,24000,null,12,6000]
[21,4200,null,21,42000,null,21,10500]
[24,4800,null,24,48000,null,24,12000]
[31,6200,null,31,62000,null,31,15500]
[40,8000,null,40,80000,null,40,20000]
[43,8600,null,43,86000,null,43,21500]
[50,10000,null,50,100000,null,50,25000]
[53,10600,null,53,106000,null,53,26500]
[60,12000,null,60,120000,null,60,30000]
[69,13800,null,69,138000,null,69,34500]
[75,15000,null,75,150000,null,75,37500]
[78,15600,null,78,156000,null,78,39000]
[87,17400,null,87,174000,null,87,43500]
[90,18000,null,90,180000,null,90,45000]
[97,19400,null,97,194000,null,97,48500]
[100,20000,null,100,200000,null,100,50000]
[107,21400,null,107,214000,null,107,53500]
[116,23200,null,116,232000,null,116,58000]
[119,23800,null,119,238000,null,119,59500]
[126,25200,null,126,252000,null,126,63000]
[133,26600,null,133,266000,null,133,66500]
[135,27000,null,135,270000,null,135,67500]
[144,28800,null,144,288000,null,144,72000]
[147,29400,null,147,294000,null,147,73500]
[154,30800,null,154,308000,null,154,77000]
[163,32600,null,163,326000,null,163,81500]
[166,33200,null,166,332000,null,166,83000]
[{"$f":"A192+1","v":173},34600,null,{"$f":"D192+1","v":173},346000,null,{"$f":"G192+1","v":173},86500]
[182,36400,null,182,364000,null,182,91000]
[183,36600,null,183,366000,null,183,91500]
[192,38400,null,192,384000,null,192,96000]
[195,{"$f":"B214+$B$21","v":39000},null,195,{"$f":"E214+$E$21","v":390000},null,195,{"$f":"H214+$H$21","v":97500}]
[196,39200,null,196,392000,null,196,98000]
[197,39400,null,197,394000,null,197,98500]
[198,39600,null,198,396000,null,198,99000]
[199,39800,null,199,398000,null,199,99500]
[200,40000,null,200,400000,null,200,100000]
["Expected Cost",{"$f":"SUM(B21:B220)/200","v":20100},null,"Expected Cost",{"$f":"SUM(E21:E220)/200","v":201000},null,null,{"$f":"SUM(H21:H220)/200","v":50250}]

{"sheet":"Salary in Industry","index":22,"n_rows":1001,"n_cols":44,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Salary by Industry",null,null,null,null,"Industry type","# of Executives","Probability","# of Officers","Probability","# of other employees","Probability","Expected Value",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Expected Vaue of 30 days"]
[null,null,null,null,null,{"$f":"Simulation!C3","v":"Manufacturing"},{"$f":"Simulation!D3","v":42},{"$f":"$G2/SUM($G2,$I2,$K2)","v":4.7393364928909956E-3},{"$f":"Simulation!$E3","v":479},{"$f":"$I2/SUM($G2,$I2,$K2)","v":5.4051004287971112E-2},{"$f":"Simulation!$F3","v":8341},{"$f":"$K2/SUM($G2,$I2,$K2)","v":0.94120965921913791},{"$f":"SUM(G2*H2,I2*J2,K2*L2)/12","v":656.39327089445578},{"$f":"M2/12","v":54.699439241204651},{"$f":"$N$2+N2","v":109.3988784824093},164.09831772361395,218.7977569648186,273.49719620602326,328.19663544722789,382.89607468843252,437.59551392963715,492.29495317084178,546.99439241204641,601.6938316532511,656.39327089445578,711.09271013566047,765.79214937686515,820.49158861806984,875.19102785927453,929.89046710047921,984.5899063416839,1039.2893455828885,1093.988784824093,1148.6882240652976,1203.3876633065022,1258.0871025477068,1312.7865417889113,1367.4859810301159,1422.1854202713205,1476.8848595125251,1531.5842987537296,1586.2837379949342,1640.9831772361388,{"$f":"SUM(N2:AQ2)/30","v":847.84130823867201}]
[null,"Executive Level","Officers","Other Employees",null,{"$f":"Simulation!C4","v":"Information"},{"$f":"Simulation!D4","v":34},{"$f":"$G3/SUM($G3,$I3,$K3)","v":2.8936170212765957E-3},{"$f":"Simulation!$E4","v":421},{"$f":"$I3/SUM($G3,$I3,$K3)","v":3.5829787234042551E-2},{"$f":"Simulation!$F4","v":11295},{"$f":"$K3/SUM($G3,$I3,$K3)","v":0.96127659574468083},{"$f":"SUM(G3*H3,I3*J3,K3*L3)/12","v":906.06682269503551},{"$f":"M3/12","v":75.505568557919631},{"$f":"$N$2+N3","v":130.20500779912427},184.90444704032893,239.60388628153359,294.30332552273825,{"$f":"$N$2+R3","v":349.00276476394288},403.70220400514751,458.40164324635214,513.10108248755682,{"$f":"$N$2+V3","v":567.80052172876151},622.4999609699662,677.19940021117088,731.89883945237557,{"$f":"$N$2+Z3","v":786.59827869358026},841.29771793478494,895.99715717598963,950.69659641719431,{"$f":"$N$2+AD3","v":1005.396035658399},1060.0954748996037,1114.7949141408083,1169.4943533820128,{"$f":"$N$2+AH3","v":1224.1937926232174},1278.893231864422,1333.5926711056266,1388.2921103468311,{"$f":"$N$2+AL3","v":1442.9915495880357},1497.6909888292403,1552.3904280704448,1607.0898673116494,{"$f":"$N$2+AP3","v":1661.789306552854},{"$f":"SUM(N3:AQ3)/30","v":868.64743755538723}]
["Agriculture, Forestry, Fishing, and Hunting",166250,92630,26200,null,{"$f":"Simulation!C5","v":"Agriculture, Forestry, Fishing, and Hunting"},{"$f":"Simulation!D5","v":35},2.2633212622866013E-3,{"$f":"Simulation!$E5","v":157},1.0152612519399896E-2,{"$f":"Simulation!$F5","v":15272},0.98758406621831352,1257.004752974651,104.75039608122091,159.44983532242557,214.14927456363023,268.84871380483486,323.54815304603949,378.24759228724412,432.94703152844875,487.64647076965338,542.34591001085801,597.04534925206269,651.74478849326738,706.44422773447207,761.14366697567675,815.84310621688144,870.54254545808612,925.24198469929081,979.9414239404955,1034.6408631817001,1089.3403024229046,1144.0397416641092,1198.7391809053138,1253.4386201465184,1308.1380593877229,1362.8374986289275,1417.5369378701321,1472.2363771113367,1526.9358163525412,1581.6352555937458,1636.3346948349504,1691.0341340761549,897.8922650786883]
["Mining",195010,140500,61690,null,{"$f":"Simulation!C6","v":"Manufacturing"},{"$f":"Simulation!D6","v":50},5.1282051282051282E-3,{"$f":"Simulation!$E6","v":121},1.241025641025641E-2,{"$f":"Simulation!$F6","v":9579},0.9824615384615385,784.39642735042742,65.366368945868956,120.0658081870736,174.76524742827826,229.46468666948292,284.16412591068757,338.8635651518922,393.56300439309683,448.26244363430146,502.96188287550609,557.66132211671072,612.36076135791541,667.06020059912009,721.75963984032478,776.45907908152947,831.15851832273415,885.85795756393884,940.55739680514353,995.25683604634821,1049.9562752875529,1104.6557145287575,1159.355153769962,1214.0545930111666,1268.7540322523712,1323.4534714935758,1378.1529107347803,1432.8523499759849,1487.5517892171895,1542.2512284583941,1596.9506676995986,1651.6501069408032,858.50823794333633]
["Utilities",190740,123530,68680,null,{"$f":"Simulation!C7","v":"Agriculture, Forestry, Fishing, and Hunting"},{"$f":"Simulation!D7","v":10},4.9227133996258734E-4,{"$f":"Simulation!$E7","v":334},1.644186275475042E-2,{"$f":"Simulation!$F7","v":19970},0.983065865905287,1636.4434872501722,136.37029060418101,191.06972984538567,245.76916908659032,300.46860832779498,355.16804756899961,409.86748681020424,464.56692605140887,519.2663652926135,573.96580453381819,628.66524377502287,683.36468301622756,738.06412225743225,792.76356149863693,847.46300073984162,902.1624399810463,956.86187922225099,1011.5613184634557,1066.2607577046604,1120.9601969458649,1175.6596361870695,1230.3590754282741,1285.0585146694787,1339.7579539106832,1394.4573931518878,1449.1568323930924,1503.8562716342969,1558.5557108755015,1613.2551501167061,1667.9545893579107,1722.6540285991152,929.51215960164825]
["Construction",174490,104540,49540,null,{"$f":"Simulation!C8","v":"Finance and Insurance"},{"$f":"Simulation!D8","v":17},1.2246074052730154E-3,{"$f":"Simulation!$E8","v":59},4.2501080535945826E-3,{"$f":"Simulation!$F8","v":13806},0.99452528454113243,1144.2239710896604,95.351997590805027,150.05143683200967,204.75087607321433,259.45031531441896,314.14975455562359,368.84919379682822,423.54863303803285,478.24807227923748,532.94751152044216,587.64695076164685,642.34639000285154,697.04582924405622,751.74526848526091,806.44470772646559,861.14414696767028,915.84358620887497,970.54302545007965,1025.2424646912843,1079.9419039324889,1134.6413431736935,1189.3407824148981,1244.0402216561026,1298.7396608973072,1353.4391001385118,1408.1385393797163,1462.8379786209209,1517.5374178621255,1572.2368571033301,1626.9362963445346,1681.6357355857392,888.49386658827234]
["Manufacturing",192480,121420,47830,null,{"$f":"Simulation!C9","v":"Mining"},{"$f":"Simulation!D9","v":12},1.3283152534868275E-3,{"$f":"Simulation!$E9","v":350},3.8742528226699137E-2,{"$f":"Simulation!$F9","v":8672},0.95992915651981403,694.84012250018441,57.903343541682034,112.60278278288669,167.30222202409135,222.00166126529601,276.70110050650067,331.4005397477053,386.09997898890992,440.79941823011455,495.49885747131918,550.19829671252387,604.89773595372856,659.59717519493324,714.29661443613793,768.99605367734262,823.6954929185473,878.39493215975199,933.09437140095667,987.79381064216136,1042.4932498833659,1097.1926891245705,1151.8921283657751,1206.5915676069797,1261.2910068481842,1315.9904460893888,1370.6898853305934,1425.3893245717979,1480.0887638130025,1534.7882030542071,1589.4876422954117,1644.1870815366162,851.04521253914936]
["Wholesale Trade",195210,127350,52870,null,{"$f":"Simulation!C10","v":"Retail Trade"},{"$f":"Simulation!D10","v":15},8.539223499943072E-4,{"$f":"Simulation!$E10","v":232},1.3207332346578617E-2,{"$f":"Simulation!$F10","v":17319},0.98593874530342707,1423.2125033208092,118.60104194340077,173.30048118460542,227.99992042581007,282.69935966701473,337.39879890821936,392.09823814942399,446.79767739062862,501.49711663183325,556.19655587303794,610.89599511424262,665.59543435544731,720.294873596652,774.99431283785668,829.69375207906137,884.39319132026606,939.09263056147074,993.79206980267543,1048.4915090438801,1103.1909482850847,1157.8903875262893,1212.5898267674938,1267.2892660086984,1321.988705249903,1376.6881444911076,1431.3875837323121,1486.0870229735167,1540.7864622147213,1595.4859014559258,1650.1853406971304,1704.884779938335,911.74291094086823]
["Retail Trade",179680,95450,30100,null,{"$f":"Simulation!C11","v":"Utilities"},{"$f":"Simulation!D11","v":50},6.1835270838486271E-3,{"$f":"Simulation!$E11","v":152},1.8797922334899828E-2,{"$f":"Simulation!$F11","v":7884},0.97501855058125153,640.851059444307,53.404254953692252,108.1036941948969,162.80313343610155,217.5025726773062,272.20201191851083,326.90145115971546,381.60089040092009,436.30032964212472,490.99976888332935,545.69920812453404,600.39864736573873,655.09808660694341,709.7975258481481,764.49696508935278,819.19640433055747,873.89584357176216,928.59528281296684,983.29472205417153,1037.9941612953762,1092.6936005365808,1147.3930397777854,1202.0924790189899,1256.7919182601945,1311.4913575013991,1366.1907967426037,1420.8902359838082,1475.5896752250128,1530.2891144662174,1584.9885537074219,1639.6879929486265,846.54612395115976]
["Transportation and Warehousing",168940,99750,45170,null,{"$f":"Simulation!C12","v":"Finance and Insurance"},{"$f":"Simulation!D12","v":28},6.7388688327316487E-3,{"$f":"Simulation!$E12","v":474},0.11407942238267148,{"$f":"Simulation!$F12","v":3653},0.87918170878459689,272.15942639390295,22.679952199491911,77.379391440696565,132.07883068190122,186.77826992310588,241.47770916431054,296.1771484055152,350.87658764671983,405.57602688792446,460.27546612912909,514.97490537033377,569.67434461153846,624.37378385274314,679.07322309394783,733.77266233515252,788.4721015763572,843.17154081756189,897.87098005876658,952.57041929997126,1007.2698585411759,1061.9692977823806,1116.6687370235852,1171.3681762647898,1226.0676155059944,1280.7670547471989,1335.4664939884035,1390.1659332296081,1444.8653724708126,1499.5648117120172,1554.2642509532218,1608.9636901944264,815.82182119695938]
["Information",214800,138870,65980,null,{"$f":"Simulation!C13","v":"Construction"},{"$f":"Simulation!D13","v":8},3.669724770642202E-3,{"$f":"Simulation!$E13","v":405},0.18577981651376146,{"$f":"Simulation!$F13","v":1767},0.81055045871559628,125.62607033639142,10.468839194699285,65.168278435903943,119.8677176771086,174.56715691831326,229.26659615951792,283.96603540072255,338.66547464192718,393.36491388313181,448.06435312433644,502.76379236554106,557.46323160674569,612.16267084795038,666.86211008915507,721.56154933035975,776.26098857156444,830.96042781276913,885.65986705397381,940.3593062951785,995.05874553638319,1049.7581847775878,1104.4576240187923,1159.1570632599969,1213.8565025012015,1268.555941742406,1323.2553809836106,1377.9548202248152,1432.6542594660198,1487.3536987072243,1542.0531379484289,1596.7525771896335,803.61070819216661]
["Finance and Insurance",201550,136210,63300,null,{"$f":"Simulation!C14","v":"Wholesale Trade"},{"$f":"Simulation!D14","v":11},2.1346788278672618E-3,{"$f":"Simulation!$E14","v":247},4.7933242771201243E-2,{"$f":"Simulation!$F14","v":4895},0.94993207840093152,388.48170968367936,32.373475806973282,87.072915048177933,141.77235428938258,196.47179353058723,251.17123277179189,305.87067201299652,360.57011125420115,415.26955049540578,469.96898973661041,524.6684289778151,579.36786821901978,634.06730746022447,688.76674670142916,743.46618594263384,798.16562518383853,852.86506442504322,907.5645036662479,962.26394290745259,1016.9633821486573,1071.6628213898618,1126.3622606310664,1181.061699872271,1235.7611391134756,1290.4605783546801,1345.1600175958847,1399.8594568370893,1454.5588960782939,1509.2583353194984,1563.957774560703,1618.6572138019076,825.51534480444059]
["Real Estate and Rental and Leasing",184100,82310,42320,null,{"$f":"Simulation!C15","v":"Transportation and Warehousing"},{"$f":"Simulation!D15","v":19},1.6325829180271524E-3,{"$f":"Simulation!$E15","v":394},3.3854614194878847E-2,{"$f":"Simulation!$F15","v":11225},0.96451280288709396,903.33549578965449,75.277957982471207,129.97739722367587,184.67683646488052,239.37627570608518,294.07571494728984,348.77515418849447,403.4745934296991,458.17403267090373,512.87347191210836,567.57291115331304,622.27235039451773,676.97178963572242,731.6712288769271,786.37066811813179,841.07010735933648,895.76954660054116,950.46898584174585,1005.1684250829505,1059.8678643241551,1114.5673035653597,1169.2667428065643,1223.9661820477688,1278.6656212889734,1333.365060530178,1388.0644997713825,1442.7639390125871,1497.4633782537917,1552.1628174949963,1606.8622567362008,1661.5616959774054,868.41982697993853]
["Professional, Scientific, and Technical Services",207810,142940,74190,null,{"$f":"Simulation!C16","v":"Wholesale Trade"},{"$f":"Simulation!D16","v":23},3.6478984932593181E-3,{"$f":"Simulation!$E16","v":234},3.711340206185567E-2,{"$f":"Simulation!$F16","v":6048},0.95923869944488505,484.18700766587364,40.348917305489472,95.048356546694123,149.74779578789878,204.44723502910344,259.1466742703081,313.84611351151273,368.54555275271736,423.24499199392199,477.94443123512661,532.64387047633124,587.34330971753593,642.04274895874062,696.7421881999453,751.44162744114999,806.14106668235468,860.84050592355936,915.53994516476405,970.23938440596874,1024.9388236471734,1079.638262888378,1134.3377021295826,1189.0371413707871,1243.7365806119917,1298.4360198531963,1353.1354590944009,1407.8348983356054,1462.53433757681,1517.2337768180146,1571.9332160592191,1626.6326553004237,833.49078630295674]
["Management of Comanpines and Enterprises",212570,134910,74930,null,{"$f":"Simulation!C17","v":"Information"},{"$f":"Simulation!D17","v":33},3.4450360162856246E-3,{"$f":"Simulation!$E17","v":51},5.324146570623238E-3,{"$f":"Simulation!$F17","v":9495},0.99123081741309116,784.34348575007834,65.361957145839867,120.06139638704451,174.76083562824917,229.46027486945383,284.15971411065846,338.85915335186309,393.55859259306771,448.25803183427234,502.95747107547697,557.65691031668166,612.35634955788635,667.05578879909103,721.75522804029572,776.45466728150041,831.15410652270509,885.85354576390978,940.55298500511446,995.25242424631915,1049.9518634875237,1104.6513027287283,1159.3507419699329,1214.0501812111374,1268.749620452342,1323.4490596935466,1378.1484989347512,1432.8479381759557,1487.5473774171603,1542.2468166583649,1596.9462558995695,1651.645695140774,858.50382614330715]
["Administrative and Support and Waste Management and Remediation Services",182600,110640,35320,null,{"$f":"Simulation!C18","v":"Information"},{"$f":"Simulation!D18","v":18},1.8036072144288577E-3,{"$f":"Simulation!$E18","v":238},2.3847695390781562E-2,{"$f":"Simulation!$F18","v":9724},0.97434869739478958,790.02291249165,65.835242707637505,120.53468194884215,175.23412119004681,229.93356043125146,284.63299967245609,339.33243891366072,394.03187815486535,448.73131739606998,503.43075663727461,558.1301958784793,612.82963511968399,667.52907436088867,722.22851360209336,776.92795284329804,831.62739208450273,886.32683132570742,941.0262705669121,995.72570980811679,1050.4251490493214,1105.1245882905259,1159.8240275317305,1214.5234667729351,1269.2229060141397,1323.9223452553442,1378.6217844965488,1433.3212237377534,1488.0206629789579,1542.7201022201625,1597.4195414613671,1652.1189807025717,858.9771117051049]
["Educational Services",153490,96030,50600,null,{"$f":"Simulation!C19","v":"Utilities"},{"$f":"Simulation!D19","v":10},4.9907670809003343E-4,{"$f":"Simulation!$E19","v":106},5.2902131057543543E-3,{"$f":"Simulation!$F19","v":19921},0.99421071018615559,1650.5197759145583,137.54331465954652,192.24275390075118,246.94219314195584,301.64163238316047,356.3410716243651,411.04051086556973,465.73995010677436,520.43938934797904,575.13882858918373,629.83826783038842,684.5377070715931,739.23714631279779,793.93658555400248,848.63602479520716,903.33546403641185,958.03490327761654,1012.7343425188212,1067.4337817600258,1122.1332210012304,1176.8326602424349,1231.5320994836395,1286.2315387248441,1340.9309779660487,1395.6304172072532,1450.3298564484578,1505.0292956896624,1559.7287349308669,1614.4281741720715,1669.1276134132761,1723.8270526544807,930.68518365701368]
["Health Care and Social Assistance",162790,93490,48960,null,{"$f":"Simulation!C20","v":"Finance and Insurance"},{"$f":"Simulation!D20","v":15},1.254180602006689E-2,{"$f":"Simulation!$E20","v":151},0.12625418060200669,{"$f":"Simulation!$F20","v":1030},0.8612040133779264,75.524386845039018,6.2936989037532518,60.993138144957904,115.69257738616255,170.39201662736721,225.09145586857187,279.7908951097765,334.49033435098113,389.18977359218576,443.88921283339039,498.58865207459502,553.28809131579965,607.98753055700433,662.68696979820902,717.38640903941371,772.08584828061839,826.78528752182308,881.48472676302777,936.18416600423245,990.88360524543714,1045.5830444866417,1100.2824837278463,1154.9819229690509,1209.6813622102554,1264.38080145146,1319.0802406926646,1373.7796799338691,1428.4791191750737,1483.1785584162783,1537.8779976574829,1592.5774368986874,799.43556790122057]
["Arts, Entertainment, and Recreation",166190,92830,33940,null,{"$f":"Simulation!C21","v":"Retail Trade"},{"$f":"Simulation!D21","v":49},1.8638265500190185E-2,{"$f":"Simulation!$E21","v":122},4.6405477367820462E-2,{"$f":"Simulation!$F21","v":2458},0.93495625713198938,192.05810193990112,16.004841828325095,70.704281069529742,125.4037203107344,180.10315955193906,234.80259879314372,289.50203803434835,344.20147727555297,398.9009165167576,453.60035575796223,508.29979499916686,562.99923424037149,617.69867348157618,672.39811272278087,727.09755196398555,781.79699120519024,836.49643044639492,891.19586968759961,945.8953089288043,1000.594748170009,1055.2941874112137,1109.9936266524182,1164.6930658936228,1219.3925051348274,1274.091944376032,1328.7913836172365,1383.4908228584411,1438.1902620996457,1492.8897013408503,1547.5891405820548,1602.2885798232594,809.14671082579252]
["Accommodation and Food Services",141560,63570,23040,null,{"$f":"Simulation!C22","v":"Construction"},{"$f":"Simulation!D22","v":32},4.3237400351303877E-3,{"$f":"Simulation!$E22","v":258},3.4860154033238749E-2,{"$f":"Simulation!$F22","v":7111},0.96081610593163091,570.12463405846063,47.510386171538386,102.20982541274304,156.9092646539477,211.60870389515236,266.30814313635699,321.00758237756162,375.70702161876625,430.40646085997088,485.10590010117551,539.80533934238019,594.50477858358488,649.20421782478957,703.90365706599425,758.60309630719894,813.30253554840363,868.00197478960831,922.701414030813,977.40085327201768,1032.1002925132223,1086.7997317544268,1141.4991709956314,1196.198610236836,1250.8980494780405,1305.5974887192451,1360.2969279604497,1414.9963672016543,1469.6958064428588,1524.3952456840634,1579.094684925268,1633.7941241664726,840.6522551690058]
[null,null,null,null,null,{"$f":"Simulation!C23","v":"Agriculture, Forestry, Fishing, and Hunting"},{"$f":"Simulation!D23","v":48},2.4586385289146135E-3,{"$f":"Simulation!$E23","v":185},9.4760026635250724E-3,{"$f":"Simulation!$F23","v":19290},0.9880653588075603,1588.4709872116648,132.37258226763873,187.07202150884339,241.77146075004805,296.47089999125268,351.17033923245731,405.86977847366194,460.56921771486657,515.26865695607125,569.96809619727594,624.66753543848063,679.36697467968531,734.06641392089,788.76585316209469,843.46529240329937,898.16473164450406,952.86417088570875,1007.5636101269134,1062.2630493681181,1116.9624886093227,1171.6619278505273,1226.3613670917318,1281.0608063329364,1335.760245574141,1390.4596848153456,1445.1591240565501,1499.8585632977547,1554.5580025389593,1609.2574417801638,1663.9568810213684,1718.656320262573,925.51445126510612]
[null,null,null,null,null,{"$f":"Simulation!C24","v":"Information"},{"$f":"Simulation!D24","v":24},1.8783752054472881E-3,{"$f":"Simulation!$E24","v":358},2.8019096814588713E-2,{"$f":"Simulation!$F24","v":12395},0.97010252797996399,1002.8747293313505,83.572894110945882,138.27233335215053,192.97177259335518,247.67121183455984,302.3706510757645,357.07009031696913,411.76952955817376,466.46896879937839,521.16840804058302,575.8678472817877,630.56728652299239,685.26672576419708,739.96616500540176,794.66560424660645,849.36504348781114,904.06448272901582,958.76392197022051,1013.4633612114252,1068.1628004526299,1122.8622396938345,1177.561678935039,1232.2611181762436,1286.9605574174482,1341.6599966586527,1396.3594358998573,1451.0588751410619,1505.7583143822665,1560.457753623471,1615.1571928646756,1669.8566321058802,876.71476310841331]
[null,null,null,null,null,{"$f":"Simulation!C25","v":"Wholesale Trade"},{"$f":"Simulation!D25","v":39},1.9490254872563718E-3,{"$f":"Simulation!$E25","v":174},8.6956521739130436E-3,{"$f":"Simulation!$F25","v":19797},0.98935532233883061,1632.3213643178412,136.02678035982009,190.72621960102475,245.42565884222941,300.12509808343407,354.8245373246387,409.52397656584333,464.22341580704796,518.92285504825259,573.62229428945727,628.32173353066196,683.02117277186665,737.72061201307133,792.42005125427602,847.1194904954807,901.81892973668539,956.51836897789008,1011.2178082190948,1065.9172474602994,1120.616686701504,1175.3161259427086,1230.0155651839132,1284.7150044251177,1339.4144436663223,1394.1138829075269,1448.8133221487315,1503.512761389936,1558.2122006311406,1612.9116398723452,1667.6110791135497,1722.3105183547543,929.16864935728745]
[null,null,null,null,null,{"$f":"Simulation!C26","v":"Utilities"},{"$f":"Simulation!D26","v":2},6.2873310279786226E-4,{"$f":"Simulation!$E26","v":461},0.14492298019490726,{"$f":"Simulation!$F26","v":2718},0.85444828670229489,199.10009954940793,16.591674962450661,71.291114203655312,125.99055344485996,180.68999268606461,235.38943192726927,290.08887116847393,344.78831040967856,399.48774965088319,454.18718889208782,508.88662813329245,563.58606737449713,618.28550661570182,672.98494585690651,727.68438509811119,782.38382433931588,837.08326358052057,891.78270282172525,946.48214206292994,1001.1815813041346,1055.8810205453392,1110.5804597865438,1165.2798990277483,1219.9793382689529,1274.6787775101575,1329.3782167513621,1384.0776559925666,1438.7770952337712,1493.4765344749758,1548.1759737161804,1602.8754129573849,809.73354395991805]
[null,null,null,null,null,{"$f":"Simulation!C27","v":"Mining"},{"$f":"Simulation!D27","v":30},2.9411764705882353E-2,{"$f":"Simulation!$E27","v":232},0.22745098039215686,{"$f":"Simulation!$F27","v":758},0.74313725490196081,51.412418300653599,4.2843681917211329,58.983807432925786,113.68324667413043,168.38268591533509,223.08212515653975,277.78156439774438,332.48100363894901,387.18044288015363,441.87988212135826,496.57932136256289,551.27876060376752,605.97819984497221,660.6776390861769,715.37707832738158,770.07651756858627,824.77595680979096,879.47539605099564,934.17483529220033,988.87427453340501,1043.5737137746096,1098.2731530158142,1152.9725922570187,1207.6720314982233,1262.3714707394279,1317.0709099806325,1371.770349221837,1426.4697884630416,1481.1692277042462,1535.8686669454507,1590.5681061866553,797.42623718918844]
[null,null,null,null,null,{"$f":"Simulation!C28","v":"Manufacturing"},{"$f":"Simulation!D28","v":15},1.9425019425019425E-3,{"$f":"Simulation!$E28","v":102},1.320901320901321E-2,{"$f":"Simulation!$F28","v":7605},0.98484848484848486,624.26243201243199,52.021869334369335,106.72130857557399,161.42074781677863,216.12018705798329,270.81962629918792,325.51906554039255,380.21850478159718,434.91794402280181,489.61738326400643,544.31682250521112,599.01626174641581,653.71570098762049,708.41514022882518,763.11457947002987,817.81401871123455,872.51345795243924,927.21289719364393,981.91233643484861,1036.6117756760532,1091.3112149172578,1146.0106541584623,1200.7100933996669,1255.4095326408715,1310.108971882076,1364.8084111232806,1419.5078503644852,1474.2072896056898,1528.9067288468943,1583.6061680880989,1638.3056073293035,845.16373833183673]
[null,null,null,null,null,{"$f":"Simulation!C29","v":"Retail Trade"},{"$f":"Simulation!D29","v":26},1.358979719841104E-3,{"$f":"Simulation!$E29","v":302},1.5785072130462052E-2,{"$f":"Simulation!$F29","v":18804},0.98285594814969679,1540.5354728552511,128.37795607127092,183.07739531247557,237.77683455368023,292.47627379488489,347.17571303608952,401.87515227729415,456.57459151849878,511.27403075970341,565.97347000090804,620.67290924211272,675.37234848331741,730.0717877245221,784.77122696572678,839.47066620693147,894.17010544813616,948.86954468934084,1003.5689839305455,1058.2684231717501,1112.9678624129547,1167.6673016541592,1222.3667408953638,1277.0661801365684,1331.765619377773,1386.4650586189775,1441.1644978601821,1495.8639371013867,1550.5633763425913,1605.2628155837958,1659.9622548250004,1714.661694066205,921.51982506873833]
[null,null,null,null,null,{"$f":"Simulation!C30","v":"Agriculture, Forestry, Fishing, and Hunting"},{"$f":"Simulation!D30","v":24},2.0570840833119054E-3,{"$f":"Simulation!$E30","v":423},3.625610696837233E-2,{"$f":"Simulation!$F30","v":11220},0.96168680894831571,900.45930830547695,75.038275692123079,129.73771493332774,184.4371541745324,239.13659341573705,293.83603265694171,348.53547189814634,403.23491113935097,457.9343503805556,512.63378962176023,567.33322886296492,622.0326681041696,676.73210734537429,731.43154658657897,786.13098582778366,840.83042506898835,895.52986431019303,950.22930355139772,1004.9287427926024,1059.628182033807,1114.3276212750116,1169.0270605162161,1223.7264997574207,1278.4259389986253,1333.1253782398298,1387.8248174810344,1442.524256722239,1497.2236959634436,1551.9231352046481,1606.6225744458527,1661.3220136870573,868.18014468959052]
[null,null,null,null,null,{"$f":"Simulation!C31","v":"Construction"},{"$f":"Simulation!D31","v":4},1.0351966873706005E-3,{"$f":"Simulation!$E31","v":430},0.11128364389233955,{"$f":"Simulation!$F31","v":3430},0.8876811594202898,257.71687370600415,21.476406142167011,76.175845383371666,130.87528462457632,185.57472386578098,240.27416310698564,294.9736023481903,349.67304158939493,404.37248083059956,459.07192007180419,513.77135931300882,568.4707985542135,623.17023779541819,677.86967703662287,732.56911627782756,787.26855551903225,841.96799476023693,896.66743400144162,951.36687324264631,1006.066312483851,1060.7657517250557,1115.4651909662603,1170.1646302074648,1224.8640694486694,1279.563508689874,1334.2629479310785,1388.9623871722831,1443.6618264134877,1498.3612656546923,1553.0607048958968,1607.7601441371014,814.61827513963442]
[null,null,null,null,null,{"$f":"Simulation!C32","v":"Information"},{"$f":"Simulation!D32","v":40},5.8944886531093425E-3,{"$f":"Simulation!$E32","v":306},4.5092838196286469E-2,{"$f":"Simulation!$F32","v":6440},0.94901267315060422,510.47298359367329,42.539415299472772,97.238854540677423,151.93829378188207,206.63773302308672,261.33717226429138,316.03661150549601,370.73605074670064,425.43548998790527,480.1349292291099,534.83436847031453,589.53380771151922,644.2332469527239,698.93268619392859,753.63212543513328,808.33156467633796,863.03100391754265,917.73044315874733,972.42988239995202,1027.1293216411566,1081.8287608823612,1136.5282001235657,1191.2276393647703,1245.9270786059749,1300.6265178471795,1355.325957088384,1410.0253963295886,1464.7248355707932,1519.4242748119977,1574.1237140532023,1628.8231532944069,835.68128429694013]
[null,null,null,null,null,{"$f":"Simulation!C40","v":"Finance and Insurance"},{"$f":"Simulation!D40","v":45},1.0098743267504488E-2,{"$f":"Simulation!$E40","v":481},0.10794434470377019,{"$f":"Simulation!$F40","v":3930},0.88195691202872528,293.20552812687015,24.433794010572512,79.13323325177717,133.83267249298183,188.53211173418649,243.23155097539114,297.93099021659577,352.6304294578004,407.32986869900503,462.02930794020966,516.72874718141429,571.42818642261898,626.12762566382366,680.82706490502835,735.52650414623304,790.22594338743772,844.92538262864241,899.6248218698471,954.32426111105178,1009.0237003522565,1063.7231395934612,1118.4225788346657,1173.1220180758703,1227.8214573170749,1282.5208965582794,1337.220335799484,1391.9197750406886,1446.6192142818932,1501.3186535230977,1556.0180927643023,1610.7175320055069,817.5756630080399]
[null,null,null,null,null,{"$f":"Simulation3!C72","v":"Retail Trade"},{"$f":"Simulation3!D72","v":47},9.4911147011308566E-3,{"$f":"Simulation3!$E72","v":491},9.9151857835218099E-2,{"$f":"Simulation3!$F72","v":4414},0.89135702746365109,331.96496365105008,27.66374697092084,82.363186212125498,137.06262545333016,191.76206469453481,246.46150393573947,301.1609431769441,355.86038241814873,410.55982165935336,465.25926090055799,519.95870014176262,574.65813938296731,629.35757862417199,684.05701786537668,738.75645710658137,793.45589634778605,848.15533558899074,902.85477483019542,957.55421407140011,1012.2536533126048,1066.9530925538095,1121.6525317950141,1176.3519710362186,1231.0514102774232,1285.7508495186278,1340.4502887598323,1395.1497280010369,1449.8491672422415,1504.5486064834461,1559.2480457246506,1613.9474849658552,820.80561596838822]
[null,null,null,null,null,{"$f":"Simulation5!C100","v":"Utilities"},{"$f":"Simulation5!D100","v":5},6.1538461538461541E-4,{"$f":"Simulation5!$E100","v":348},4.2830769230769228E-2,{"$f":"Simulation7!$F100","v":7772},0.9565538461538462,620.77038974358982,51.73086581196582,106.43030505317047,161.12974429437512,215.82918353557977,270.5286227767844,325.22806201798903,379.92750125919366,434.62694050039829,489.32637974160292,544.02581898280755,598.72525822401224,653.42469746521692,708.12413670642161,762.8235759476263,817.52301518883098,872.22245443003567,926.92189367124035,981.62133291244504,1036.3207721536496,1091.0202113948542,1145.7196506360588,1200.4190898772633,1255.1185291184679,1309.8179683596725,1364.517407600877,1419.2168468420816,1473.9162860832862,1528.6157253244908,1583.3151645656953,1638.0146038068999,844.87273480943304]
[null,null,null,null,null,{"$f":"Simulation8!C132","v":"Wholesale Trade"},{"$f":"Simulation8!D132","v":39},{"$f":"$G131/SUM($G131,$I131,$K131)","v":6.8373071528751751E-3},{"$f":"Simulation8!$E132","v":447},{"$f":"$I131/SUM($G131,$I131,$K131)","v":7.836605890603085E-2},{"$f":"Simulation8!$F132","v":5218},{"$f":"$K131/SUM($G131,$I131,$K131)","v":0.91479663394109401},{"$f":"SUM(G131*H131,I131*J131,K131*L131)/12","v":400.72542660121553},{"$f":"M131/12","v":33.393785550101292},{"$f":"$N$2+N131","v":88.093224791305943},142.7926640325106,197.49210327371526,252.19154251491992,306.89098175612457,361.5904209973292,416.28986023853383,470.98929947973846,525.68873872094309,580.38817796214778,635.08761720335247,689.78705644455715,744.48649568576184,799.18593492696652,853.88537416817121,908.5848134093759,963.28425265058058,1017.9836918917853,1072.68313113299,1127.3825703741945,1182.0820096153991,1236.7814488566037,1291.4808880978082,1346.1803273390128,1400.8797665802174,1455.579205821422,1510.2786450626265,1564.9780843038311,1619.6775235450357,{"$f":"SUM(N131:AQ131)/30","v":826.5356545475687}]
[null,null,null,null,null,{"$f":"Simulation10!C160","v":"Construction"},{"$f":"Simulation10!D160","v":3},1.111934766493699E-3,{"$f":"Simulation10!$E160","v":188},6.9681245366938468E-2,{"$f":"Simulation10!$F160","v":2507},0.92920681986656783,195.21874227823079,16.268228523185901,{"$f":"$N$2+N159","v":70.967667764390555},125.6671070055952,180.36654624679986,235.06598548800451,289.76542472920914,344.46486397041377,399.1643032116184,453.86374245282303,508.56318169402766,563.26262093523235,617.96206017643703,672.66149941764172,727.36093865884641,782.06037790005109,836.75981714125578,891.45925638246047,946.15869562366515,1000.8581348648698,1055.5575741060745,1110.2570133472791,1164.9564525884837,1219.6558918296882,1274.3553310708928,1329.0547703120974,1383.754209553302,1438.4536487945065,1493.1530880357111,1547.8525272769157,1602.5519665181203,809.41009752065327]
[null,null,null,null,null,{"$f":"Simulation2!C188","v":0},{"$f":"Simulation10!D188","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E188","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F188","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N187","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C220","v":0},{"$f":"Simulation10!D220","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E220","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F220","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N219","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C279","v":0},{"$f":"Simulation10!D279","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E279","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F279","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N278","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C311","v":0},{"$f":"Simulation10!D311","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E311","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F311","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N310","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C339","v":0},{"$f":"Simulation10!D339","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E339","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F339","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N338","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C367","v":0},{"$f":"Simulation10!D367","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E367","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F367","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N366","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C399","v":0},{"$f":"Simulation10!D399","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E399","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F399","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N398","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C427","v":0},{"$f":"Simulation10!D427","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E427","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F427","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N426","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C455","v":0},{"$f":"Simulation10!D455","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E455","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F455","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N454","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C487","v":0},{"$f":"Simulation10!D487","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E487","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F487","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N486","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C522","v":0},{"$f":"Simulation10!D522","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E522","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F522","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N521","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C548","v":0},{"$f":"Simulation10!D548","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E548","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F548","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N547","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C576","v":0},{"$f":"Simulation10!D576","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E576","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F576","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N575","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C604","v":0},{"$f":"Simulation10!D604","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E604","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F604","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N603","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C636","v":0},{"$f":"Simulation10!D636","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E636","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F636","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N635","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C664","v":0},{"$f":"Simulation10!D664","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E664","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F664","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N663","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C696","v":0},{"$f":"Simulation10!D696","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E696","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F696","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N695","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C724","v":0},{"$f":"Simulation10!D724","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E724","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F724","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N723","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C752","v":0},{"$f":"Simulation10!D752","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E752","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F752","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N751","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C784","v":0},{"$f":"Simulation10!D784","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E784","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F784","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N783","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C812","v":0},{"$f":"Simulation10!D812","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E812","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F812","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N811","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C840","v":0},{"$f":"Simulation10!D840","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E840","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F840","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N839","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C872","v":0},{"$f":"Simulation10!D872","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E872","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F872","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N871","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C931","v":0},{"$f":"Simulation10!D931","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E931","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F931","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N930","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C963","v":0},{"$f":"Simulation10!D963","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E963","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F963","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N962","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C987","v":0},{"$f":"Simulation10!D987","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E987","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F987","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N986","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C996","v":0},{"$f":"Simulation10!D996","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E996","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F996","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N995","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C997","v":0},{"$f":"Simulation10!D997","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E997","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F997","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N996","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C998","v":0},{"$f":"Simulation10!D998","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E998","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F998","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N997","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C999","v":0},{"$f":"Simulation10!D999","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E999","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F999","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N998","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C1000","v":0},{"$f":"Simulation10!D1000","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E1000","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F1000","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N999","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C1001","v":0},{"$f":"Simulation10!D1001","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E1001","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F1001","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"Simulation2!C1002","v":0},{"$f":"Simulation10!D1002","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$E1002","v":0},{"$error":"#DIV/0!"},{"$f":"Simulation10!$F1002","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$N$2+N1001","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"travel frequence","index":23,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,"Short (less a week)","Medium (1 week to 1month)","Long (more than one month)"]
["infrequent (less than 3 times)",1,1.05,1.1000000000000001]
["frequent (3 times to 12 times)",1.05,1.1025,1.155]
["very frequent ( more than 12 times a year)",1.1000000000000001,1.155,1.21]
[]
[]
["Numbers of Employee in the Trip","Probability of being kidnapped in group"]
[1,1]
[2,0.9]
[3,0.9]
[4,0.9]
[5,0.8]
[6,0.8]
[7,0.8]
[8,0.8]
[9,0.8]
[10,0.7]
[11,0.7]
[12,0.7]
[13,0.7]
[14,0.7]
[15,0.6]
["15+",0.6]

{"sheet":"Ransom Statistics","index":24,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,"Average Ransom Demand","Average Ransom Payed","Estimated payment"]
["Mexico",300000,null,{"$f":"B2*0.2","v":60000}]
["India",350000,null,{"$f":"B3*0.2","v":70000}]
["Nigeria",490000,50000,{"$f":"B4*0.2","v":98000}]
["Pakistan",2200000,"$50,000- $220,000",440000]
["Venezuela",2000000,null,{"$f":"B6*0.2","v":400000}]
["Lebanon",2000000,null,400000]
["Philippines",25000000,null,150000]
["Colombia",30000000,null,1000000]
["Iraq",2000000,null,400000]
["Guatemala",2000000,null,400000]
["Egypt",2000000,null,400000]
["Brazil",50000000,null,400000]
["Kenya",2000000,null,400000]
["Nepal",2000000,null,400000]
["Malaysia",2000000,null,400000]
["South Africa",490000,{"$f":"B17*0.1","v":49000},98000]
["Other",null,null,500000]

{"sheet":"Industry Type P","index":25,"n_rows":102,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Agriculture, Forestry, Fishing, and Hunting","Mining","Utilities","Construction","Manufacturing","Wholesale Trade","Retail Trade","Transportation and Warehousing","Information","Finance and Insurance","Real Estate and Rental and Leasing","Professional, Scientific, and Technical Services","Management of Comanpines and Enterprises","Administratice and Support and Waste Management and Remediation Services","Educational Services","Health Care and Social Assistance","Arts, Entertainment, and Recreation","Accommodation and Food Services"]
["Mexico",{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2*1.05","v":7.0875000000000007E-4},{"$f":"'Kidnapping Statistics'!$C2*1.05","v":7.0875000000000007E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4},{"$f":"'Kidnapping Statistics'!$C2","v":6.7500000000000004E-4}]
["India",{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3*1.05","v":4.4817073170731712E-3},{"$f":"'Kidnapping Statistics'!$C3*1.05","v":4.4817073170731712E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3},{"$f":"'Kidnapping Statistics'!$C3","v":4.2682926829268296E-3}]
["Nigeria",{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4*1.05","v":1.1041009463722351E-4},{"$f":"'Kidnapping Statistics'!$C4*1.05","v":1.1041009463722351E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4},{"$f":"'Kidnapping Statistics'!$C4","v":1.0515247108307E-4}]
["Pakistan",{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5*1.05","v":6.7021276595744623E-3},{"$f":"'Kidnapping Statistics'!$C5*1.05","v":6.7021276595744623E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3},{"$f":"'Kidnapping Statistics'!$C5","v":6.3829787234042498E-3}]
["Venezuela",{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6*1.05","v":6.1583577712609992E-4},{"$f":"'Kidnapping Statistics'!$C6*1.05","v":6.1583577712609992E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4},{"$f":"'Kidnapping Statistics'!$C6","v":5.8651026392961898E-4}]
["Lebanon",{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7*1.05","v":4.5955521339858797E-4},{"$f":"'Kidnapping Statistics'!$C7*1.05","v":4.5955521339858797E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4},{"$f":"'Kidnapping Statistics'!$C7","v":4.3767163180817901E-4}]
["Philippines",{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8*1.05","v":5.1382978723404297E-4},{"$f":"'Kidnapping Statistics'!$C8*1.05","v":5.1382978723404297E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4},{"$f":"'Kidnapping Statistics'!$C8","v":4.8936170212765995E-4}]
["Colombia",{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9*1.05","v":1.0041484716157209E-3},{"$f":"'Kidnapping Statistics'!$C9*1.05","v":1.0041484716157209E-3},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4},{"$f":"'Kidnapping Statistics'!$C9","v":9.5633187772925802E-4}]
["Iraq",{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10*1.05","v":1.3125000000000001E-3},{"$f":"'Kidnapping Statistics'!$C10*1.05","v":1.3125000000000001E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3},{"$f":"'Kidnapping Statistics'!$C10","v":1.25E-3}]
["Guatemala",{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11*1.05","v":2.3680164018452025E-4},{"$f":"'Kidnapping Statistics'!$C11*1.05","v":2.3680164018452025E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4},{"$f":"'Kidnapping Statistics'!$C11","v":2.2552537160430499E-4}]
["Egypt",{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12*1.05","v":4.0135003253090445E-5},{"$f":"'Kidnapping Statistics'!$C12*1.05","v":4.0135003253090445E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5},{"$f":"'Kidnapping Statistics'!$C12","v":3.82238126219909E-5}]
["Brazil",{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13*1.05","v":1.8485915492957744E-4},{"$f":"'Kidnapping Statistics'!$C13*1.05","v":1.8485915492957744E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4},{"$f":"'Kidnapping Statistics'!$C13","v":1.76056338028169E-4}]
["Kenya",{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14*1.05","v":4.1467600835115841E-4},{"$f":"'Kidnapping Statistics'!$C14*1.05","v":4.1467600835115841E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4},{"$f":"'Kidnapping Statistics'!$C14","v":3.94929531763008E-4}]
["Nepal",{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15*1.05","v":5.0015104812355625E-4},{"$f":"'Kidnapping Statistics'!$C15*1.05","v":5.0015104812355625E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4},{"$f":"'Kidnapping Statistics'!$C15","v":4.7633433154624399E-4}]
["Malaysia",{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C16","v":4.0000000000000002E-4}]
["South Africa",{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17*1.05","v":4.7243080040644848E-3},{"$f":"'Kidnapping Statistics'!$C17*1.05","v":4.7243080040644848E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3},{"$f":"'Kidnapping Statistics'!$C17","v":4.4993409562518903E-3}]
["Honduras",{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C18","v":4.0000000000000002E-4}]
["Haiti",{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19*1.05","v":5.7661016949152539E-4},{"$f":"'Kidnapping Statistics'!$C19*1.05","v":5.7661016949152539E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4},{"$f":"'Kidnapping Statistics'!$C19","v":5.4915254237288132E-4}]
["Maili",{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C20","v":4.0000000000000002E-4}]
["Mauritania",{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C21","v":4.0000000000000002E-4}]
["Algeria",{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22*1.05","v":4.9350000000000002E-6},{"$f":"'Kidnapping Statistics'!$C22*1.05","v":4.9350000000000002E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$C22","v":4.6999999999999999E-6}]
["Somalia",{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C23","v":4.0000000000000002E-4}]
["DRC",{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24*1.05","v":3.9900000000000005E-4},{"$f":"'Kidnapping Statistics'!$C24*1.05","v":3.9900000000000005E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C24","v":3.8000000000000002E-4}]
["Cameroon",{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25*1.05","v":2.4149999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25*1.05","v":2.4149999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5},{"$f":"'Kidnapping Statistics'!$C25","v":2.2999999999999997E-5}]
["Eritrea",{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C26","v":4.0000000000000002E-4}]
["Sudan",{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27*1.05","v":1.2067164179104478E-3},{"$f":"'Kidnapping Statistics'!$C27*1.05","v":1.2067164179104478E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3},{"$f":"'Kidnapping Statistics'!$C27","v":1.1492537313432835E-3}]
["Chad",{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C28","v":4.0000000000000002E-4}]
["South Sudan",{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29*1.05","v":5.6156716417910446E-4},{"$f":"'Kidnapping Statistics'!$C29*1.05","v":5.6156716417910446E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4},{"$f":"'Kidnapping Statistics'!$C29","v":5.3482587064676611E-4}]
["Guinea-Bissau",{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C30","v":4.0000000000000002E-4}]
["Niger",{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31*1.05","v":1.9207317073170733E-4},{"$f":"'Kidnapping Statistics'!$C31*1.05","v":1.9207317073170733E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4},{"$f":"'Kidnapping Statistics'!$C31","v":1.8292682926829268E-4}]
["Kyrgyzstan",{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33*1.05","v":5.149625935162095E-3},{"$f":"'Kidnapping Statistics'!$C33*1.05","v":5.149625935162095E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3},{"$f":"'Kidnapping Statistics'!$C33","v":4.9044056525353284E-3}]
["Dagestan",{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C34","v":4.0000000000000002E-4}]
["Ingushetia",{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37*1.05","v":4.2000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4},{"$f":"'Kidnapping Statistics'!$C37","v":4.0000000000000002E-4}]
["Ecuador",{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5},{"$f":"'Kidnapping Statistics'!$F2","v":3.6000000000000001E-5}]
["Togo",{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4},{"$f":"'Kidnapping Statistics'!$F5","v":6.5957446808510639E-4}]
["Ethiopia",{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F6","v":2.9999999999999997E-4}]
["Coted'lvoire",{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F9","v":2.9999999999999997E-4}]
["Liberia",{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$F10","v":5.0000000000000004E-6}]
["Burundi",{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F13","v":2.9999999999999997E-4}]
["Uganda",{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5},{"$f":"'Kidnapping Statistics'!$F14","v":6.8710359408033822E-5}]
["Nangladesh",{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3},{"$f":"'Kidnapping Statistics'!$F17","v":2.8712871287128712E-3}]
["Uzbekistan",{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F18","v":2.9999999999999997E-4}]
["Myanmar",{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4},{"$f":"'Kidnapping Statistics'!$F21","v":2.9999999999999997E-4}]
["Georgia",{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5},{"$f":"'Kidnapping Statistics'!$F22","v":1.9873532068654019E-5}]
["Chile",{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5},{"$f":"'Kidnapping Statistics'!$I4","v":5.3179516038266745E-5}]
["Peru",{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6},{"$f":"'Kidnapping Statistics'!$I5","v":4.0999999999999997E-6}]
["Panama",{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6},{"$f":"'Kidnapping Statistics'!$I9","v":4.6E-6}]
["French Guiana",{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I10","v":9.9999999999999995E-7}]
["Burkina",{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I13","v":9.9999999999999995E-7}]
["Faso",{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I14","v":9.9999999999999995E-7}]
["Congo",{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I17","v":9.9999999999999995E-7}]
["Equatorial",{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I18","v":9.9999999999999995E-7}]
["Saudi Abrabia",{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I21","v":9.9999999999999995E-7}]
["UAE",{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5},{"$f":"'Kidnapping Statistics'!$I22","v":1.9400000000000001E-5}]
["Turkmenistan",{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5},{"$f":"'Kidnapping Statistics'!$I25","v":2.6600000000000003E-5}]
["Kazakhstan",{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6},{"$f":"'Kidnapping Statistics'!$I26","v":5.5000000000000007E-6}]
["Sri Lanka",{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5},{"$f":"'Kidnapping Statistics'!$I29","v":4.4800000000000005E-5}]
["Laos",{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I30","v":9.9999999999999995E-7}]
["Russia",{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I33","v":9.9999999999999995E-7}]
["Poland",{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7},{"$f":"'Kidnapping Statistics'!$I34","v":5.9999999999999997E-7}]
["Ukraine",{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6},{"$f":"'Kidnapping Statistics'!$I36","v":5.0000000000000004E-6}]
["the Balkans",{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I39","v":9.9999999999999995E-7}]
["Northern Ireland",{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5},{"$f":"'Kidnapping Statistics'!$I40","v":3.1000000000000001E-5}]
["Republic of Ireland",{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5},{"$f":"'Kidnapping Statistics'!$I41","v":1.8700000000000001E-5}]
["Greece",{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7},{"$f":"'Kidnapping Statistics'!$I42","v":9.9999999999999995E-7}]
["Italy",{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6},{"$f":"'Kidnapping Statistics'!$I43","v":4.6999999999999999E-6}]
["Spain",{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6},{"$f":"'Kidnapping Statistics'!$I44","v":5.1000000000000003E-6}]
["Portugal",{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5},{"$f":"'Kidnapping Statistics'!$I45","v":5.2500000000000002E-5}]

{"sheet":"Kidnapping Statistics","index":26,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,4,0,5],[0,7,0,8]]}
[null,"Very High",null,null,"High",null,null,"Moderate",null,null,"Else = low"]
[null,"Mexico",6.7500000000000004E-4,null,"Ecuador",{"$f":"3.6/100000","v":3.6000000000000001E-5},null,"Argentina",9.9999999999999995E-7]
[null,"India",4.2682926829268296E-3,null,"EI Salvador",{"$f":"8/1150000","v":6.956521739130435E-6},null,"Bolivia",{"$f":"0.53/100000","v":5.3000000000000001E-6},null,9.9999999999999995E-8]
[null,"Nigeria",1.0515247108307E-4,null,"Benin",2.9999999999999997E-4,null,"Chile",{"$f":"189/3554000","v":5.3179516038266745E-5}]
[null,"Pakistan",6.3829787234042498E-3,null,"Togo",{"$f":"155/235000","v":6.5957446808510639E-4},null,"Peru",{"$f":"0.41/100000","v":4.0999999999999997E-6}]
[null,"Venezuela",5.8651026392961898E-4,null,"Ethiopia",2.9999999999999997E-4,null,"Paraguay",{"$f":"5/579000","v":8.6355785837651129E-6}]
[null,"Lebanon",4.3767163180817901E-4,null,"Zimbabwe",{"$f":"1.58/100000","v":1.5800000000000001E-5},null,"Uruguay",{"$f":"0.09/100000","v":8.9999999999999996E-7}]
[null,"Phillippines",4.8936170212765995E-4,null,"Angola",2.9999999999999997E-4,null,"Nicaragua",{"$f":"0.11/100000","v":1.1000000000000001E-6}]
[null,"Colombia",9.5633187772925802E-4,null,"Coted'lvoire",2.9999999999999997E-4,null,"Panama",{"$f":"0.46/100000","v":4.6E-6},null,null,null,6.6708807416772004E-5]
[null,"Iraq",1.25E-3,null,"Liberia",{"$f":"1/200000","v":5.0000000000000004E-6},null,"French Guiana",9.9999999999999995E-7]
[null,"Guatemala",2.2552537160430499E-4,null,"Sierra Leone",2.9999999999999997E-4,null,"Costa Rica",{"$f":"0.11/100000","v":1.1000000000000001E-6}]
[null,"Egypt",3.82238126219909E-5,null,"Rwanda",2.9999999999999997E-4,null,"Guinea",9.9999999999999995E-7]
[null,"Brazil",1.76056338028169E-4,null,"Burundi",2.9999999999999997E-4,null,"Burkina",9.9999999999999995E-7]
[null,"Kenya",3.94929531763008E-4,null,"Uganda",{"$f":"65/946000","v":6.8710359408033822E-5},null,"Faso",9.9999999999999995E-7]
[null,"Nepal",4.7633433154624399E-4,null,"Gaza Strip ",2.9999999999999997E-4,null,"Tanzania",9.9999999999999995E-7]
[null,"Malaysia",4.0000000000000002E-4,null,"Iran",{"$f":"178/(3834000*0.05)","v":9.2853416797078773E-4},null,"CAR",{"$f":"352/54000","v":6.5185185185185181E-3}]
[null,"South Africa",4.4993409562518903E-3,null,"Nangladesh",{"$f":"870/303000","v":2.8712871287128712E-3},null,"Congo",9.9999999999999995E-7]
[null,"Honduras",4.0000000000000002E-4,null,"Uzbekistan",2.9999999999999997E-4,null,"Equatorial",9.9999999999999995E-7]
[null,"Haiti",{"$f":"162/295000","v":5.4915254237288132E-4},null,"China",2.9999999999999997E-4,null,"Guinea",9.9999999999999995E-7]
[null,"Maili",4.0000000000000002E-4,null,"Vietnam",2.9999999999999997E-4,null,"Djibouti",9.9999999999999995E-7]
[null,"Mauritania",4.0000000000000002E-4,null,"Myanmar",2.9999999999999997E-4,null,"Saudi Abrabia",9.9999999999999995E-7]
[null,"Algeria",{"$f":"0.47/100000","v":4.6999999999999999E-6},null,"Georgia",{"$f":"88/4428000","v":1.9873532068654019E-5},null,"UAE",{"$f":"1.94/100000","v":1.9400000000000001E-5}]
[null,"Somalia",4.0000000000000002E-4,null,null,null,null,"Oman",9.9999999999999995E-7]
[null,"DRC",{"$f":"38/100000","v":3.8000000000000002E-4},null,null,null,null,"Kuwait",{"$f":"11.52/100000","v":1.1519999999999999E-4}]
[null,"Cameroon",{"$f":"2.3/100000","v":2.2999999999999997E-5},null,null,null,null,"Turkmenistan",{"$f":"2.66/100000","v":2.6600000000000003E-5}]
[null,"Eritrea",4.0000000000000002E-4,null,null,null,null,"Kazakhstan",{"$f":"0.55/100000","v":5.5000000000000007E-6}]
[null,"Sudan",{"$f":"616/536000","v":1.1492537313432835E-3},null,null,null,null,"Tajikistan",{"$f":"0.08/100000","v":7.9999999999999996E-7}]
[null,"Chad",4.0000000000000002E-4,null,null,null,null,"Nbhutan",9.9999999999999995E-7]
[null,"South Sudan",{"$f":"(4/3)*(215/536000)","v":5.3482587064676611E-4},null,null,null,null,"Sri Lanka",{"$f":"4.48/100000","v":4.4800000000000005E-5}]
[null,"Guinea-Bissau",4.0000000000000002E-4,null,null,null,null,"Laos",9.9999999999999995E-7]
[null,"Niger",{"$f":"15/82000","v":1.8292682926829268E-4},null,null,null,null,"North Korea",9.9999999999999995E-7]
[null,"Kashmir",4.0000000000000002E-4,null,null,null,null,"East Timor",9.9999999999999995E-7]
[null,"Kyrgyzstan",{"$f":"11800/2406000","v":4.9044056525353284E-3},null,null,null,null,"Russia",9.9999999999999995E-7]
[null,"Dagestan",4.0000000000000002E-4,null,null,null,null,"Poland",{"$f":"0.06/100000","v":5.9999999999999997E-7}]
[null,"Turkey",{"$f":"14.84/100000","v":1.484E-4},null,null,null,null,"Belarus",{"$f":"0.24/100000","v":2.3999999999999999E-6}]
[null,"Chechnya",4.0000000000000002E-4,null,null,null,null,"Ukraine",{"$f":"0.5/100000","v":5.0000000000000004E-6}]
[null,"Ingushetia",4.0000000000000002E-4,null,null,null,null,"Romania",{"$f":"1.34/100000","v":1.34E-5}]
[null,null,null,null,null,null,null,"Serbia",{"$f":"0.19/100000","v":1.9E-6}]
[null,null,null,null,null,null,null,"the Balkans",9.9999999999999995E-7]
[null,null,null,null,null,null,null,"Northern Ireland",{"$f":"3.1/100000","v":3.1000000000000001E-5}]
[null,null,null,null,null,null,null,"Republic of Ireland",{"$f":"1.87/100000","v":1.8700000000000001E-5}]
[null,null,null,null,null,null,null,"Greece",9.9999999999999995E-7]
[null,null,null,null,null,null,null,"Italy",{"$f":"0.47/100000","v":4.6999999999999999E-6}]
[null,null,null,null,null,null,null,"Spain",{"$f":"0.51/100000","v":5.1000000000000003E-6}]
[null,null,null,null,null,null,null,"Portugal",{"$f":"5.25/100000","v":5.2500000000000002E-5}]

{"sheet":"Variables","index":27,"n_rows":103,"n_cols":11,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Countries",null,"Industries",null,null,null,null,null,null,null,"Travel Warning List"]
["Algeria",null,"Agriculture, Forestry, Fishing, and Hunting",null,"Length of Stay",null,"Travel Frequency",null,null,null,"Yemen"]
["Angola",null,"Mining",null,"Short (less a week)",null,"infrequent (less than 3 times)",null,null,null,"Syria"]
["Argentina",null,"Utilities",null,"Medium (1 week to 1month)",null,"frequent (3 times to 12 times)",null,null,null,"Honduras"]
["Belarus",null,"Construction",null,"Long (more than one month)",null,"very frequent ( more than 12 times a year)",null,null,null,"Chad"]
["Benin",null,"Manufacturing",null,null,null,null,null,null,null,"Algeria"]
["Bolivia",null,"Wholesale Trade",null,null,null,null,null,null,null,"Saudi Arabia"]
["Brazil",null,"Retail Trade",null,null,null,null,null,null,null,"Pakistan"]
["Burkina",null,"Transportation and Warehousing",null,null,null,null,null,null,null,"Isreal"]
["Burundi",null,"Information",null,null,null,null,null,null,null,"Sierra Leone"]
["Cameroon",null,"Finance and Insurance",null,null,null,"Annual Effective Rate",null,null,null,"Cameroon"]
["CAR",null,"Real Estate and Rental and Leasing",null,null,null,{"$f":"((0.000282+1)^12)-1","v":3.3892535207995511E-3},null,null,null,"Nigeria"]
["Chad",null,"Professional, Scientific, and Technical Services",null,null,null,null,null,null,null,"Liberia"]
["Chechnya",null,"Management of Comanpines and Enterprises",null,null,null,"Mark-up","Policy Limits",null,null,"Libya"]
["Chile",null,"Administratice and Support and Waste Management and Remediation Services",null,null,null,0,500000,null,null,"Iran"]
["China",null,"Educational Services",null,null,null,0.1,1000000,null,null,"Mali"]
["Colombia",null,"Health Care and Social Assistance",null,null,null,0.2,1500000,null,null,"Republic of South Sudan"]
["Congo",null,"Arts, Entertainment, and Recreation",null,null,null,0.3,null,null,null,"Ukraine"]
["Costa Rica",null,"Accommodation and Food Services",null,null,null,null,null,null,null,"Mexico"]
["Coted'lvoire",null,null,null,null,null,null,null,null,null,"Venezula"]
["Dagestan",null,null,null,null,null,null,null,null,null,"Haiti"]
["Djibouti",null,null,null,null,null,null,null,null,null,"Lebanon"]
["DRC",null,null,null,null,null,null,null,null,null,"DRC"]
["East Timor",null,null,null,null,null,null,null,null,null,"Djibouti"]
["Ecuador",null,null,null,null,null,null,null,null,null,"El Salvador"]
["Egypt",null,null,null,null,null,null,null,null,null,"Phillipines"]
["EI Salvador",null,null,null,null,null,null,null,null,null,"Colombia"]
["Equatorial",null,null,null,null,null,null,null,null,null,"Central African Republic"]
["Eritrea",null,null,null,null,null,null,null,null,null,"Sudan"]
["Ethiopia",null,null,null,null,null,null,null,null,null,"Mauritania"]
["Faso",null,null,null,null,null,null,null,null,null,"Eritrea"]
["Gaza Strip ",null,null,null,null,null,null,null,null,null,"Iraq"]
["Georgia",null,null,null,null,null,null,null,null,null,"Kenya"]
["Guinea"]
["Guinea"]
["Honduras"]
["India"]
["Iraq"]
["Italy"]
["Kenya"]
["Kuwait"]
["Lebanon"]
["Maili"]
["Mexico"]
["Myanmar"]
["Nepal"]
["Nicaragua"]
["North Korea"]
["Northern Ireland"]
["Panama"]
["Paraguay"]
["Portugal"]
["Republic of Ireland"]
["Rwanda"]
["Saudi Abrabia"]
["Somalia"]
["South Africa"]
["Sri Lanka"]
["Sudan"]
["the Balkans"]
["Togo"]
["Turkmenistan"]
["Ukraine"]
["Uruguay"]
["Uzbekistan"]
["Venezuela"]
["Vietnam"]
["Zimbabwe"]
["Other"]